{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["Information","Inputs","Water IOU Data","Glossary","Summary Outputs","Avg Embedded Electric Svgs","Avg Embedded Gas Svgs","AC Marginal Embedded Elec","AC Marginal Embedded Gas","AC Water Capacity","AC WW Capacity","Env Benefits","Marg Elec EI by Measure","All EI","Monthly Water Svgs","Env Ben","Water Capacity AC","Commodity Cost","Water Svgs Profiles","IOU AC","% IOU","Marginal Supply","E+C EI","Treatment EI","Distribution EI","WW Systems EI","Gas AC","Hist. Supply","Reference"],"not_rendered":{"charts":2,"images":3,"macros":1,"external_links":0,"defined_names":13,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":6,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Information","index":0,"n_rows":51,"n_cols":5,"rows_kept":51,"cut":false,"hidden":false,"merged":[[32,2,36,8],[7,1,7,9],[8,1,8,9],[12,2,19,8],[23,2,29,8]]}
[]
[]
[]
[]
[]
[]
[]
[null,"Water-Energy Calculator"]
[null,"DRAFT: Version 1.05"]
[]
[null,null,"Tool Overview"]
[]
[null,null,"This tool was developed for the California Public Utilities Commission by Navigant. It is meant to help users estimate the avoided cost of the embedded energy associated with the water savings of various water efficiency/conservation measures. The tool allows users to define up to twenty water efficiency measures according to the water demand profile, water sector, water use, and other parameters. Additional information regarding methodology and data sources can be found in the accompanying report."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Uses and Limitations"]
[]
[null,null,"Outputs are estimates based on regional data for California. This tool will not be representative for other states. \n\nEmbedded energy and avoided cost results are approximate; actual result can vary based on site-specific conditions. "]
[]
[]
[]
[]
[]
[]
[null,null,"Instructions"]
[]
[null,null,"1. Proceed to the \"Inputs\" tab. \n2. Fill in measure information. \n3. Click \"Run\" button on \"Inputs\" tab to see results."]
[]
[]
[]
[]
[null,null,"Legend"]
[]
[null,null,"Tab Colors"]
[null,null,null,null,"User Guidance and Inputs"]
[null,null,null,null,"Model Outputs"]
[null,null,null,null,"Internal Calculations"]
[null,null,null,null,"Data and Default Assumptions"]
[null,null,null,null,"Reference Material"]
[]
[null,null,"Cell Formatting"]
[null,null,null,"Value","Source Data and Default Assumptions"]
[null,null,null,"Value","Calculated Values"]
[null,null,null,null,"User Input or Override"]
[null,null,null,"Text","Link to Another Tab"]

{"sheet":"Inputs","index":1,"n_rows":132,"n_cols":19,"rows_kept":69,"cut":true,"hidden":false,"merged":[[59,3,63,3],[64,3,64,4],[65,3,65,4],[66,3,66,4]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[null,1,"Water-Energy System Inputs"]
[null,null,null,"Select your IOU:","Electric:",null,"Gas:",null,null,"Water Utility: ",null,null,"Click here to enter water commodity costs."]
[]
[]
[]
[null,2,"Measure-Specific Inputs"]
[]
[null,null,"Note: all metrics are on a per unit basis (Example: per low-flow shower head)"]
[null,null,null,null,null,null,null,null,null,null,null,"Energy Utility",null,null,null,"Water + Wastewater Utility"]
[null,null,"Measure ID#","Measure Name","Annual Water Savings (gallons)","Measure Life (years)","Installation Year","Savings Profile","Hydrologic Region","Sector","Water Use","Rebate ($)","Installation Cost ($)","Incremental Equipment Cost ($)","Program Administration Cost ($)","Rebate ($)","Installation Cost ($)","Incremental Equipment Cost ($)","Program Administration Cost ($)"]
[null,null,1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]
[null,null,7]
[null,null,8]
[null,null,9]
[null,null,10]
[null,null,11]
[null,null,12]
[null,null,13]
[null,null,14]
[null,null,15]
[null,null,16]
[null,null,17]
[null,null,18]
[null,null,19]
[null,null,20]
[]
[]
[null,4,"Optional Override Opportunities:",null,"You may overwrite any value in a highlighted cell in this section. Values originally displayed are the defaults in the model. "]
[]
[null,null,"SF",{"$f":"'Marginal Supply'!B22","v":"Recycled Water"}]
[null,null,"SR",{"$f":"'Marginal Supply'!B25","v":"Recycled Water"}]
[null,null,"SJ",{"$f":"'Marginal Supply'!B26","v":"Recycled Water"}]
[null,null,"SL",{"$f":"'Marginal Supply'!B29","v":"Recycled Water"}]
[null,null,"What % of your system's electricity comes from an IOU?"]
[null,null,null,"Extraction and Conveyance","Seawater Desal",{"$f":"'% IOU'!B9","v":0.94},null,"Where override values may be entered for different supply types, "]
[null,null,null,null,"Groundwater",{"$f":"'% IOU'!E9","v":0.59},null,"Navigant Team researched these systems and this model uses their known values."]
[null,null,null,"Wastewater Systems",null,{"$f":"'% IOU'!M9","v":0.97}]
[null,null,"The denominator for energy intensity values provided should be the total system throughput, not just the throughput for the electric or gas portion of the system."]
[]
[null,null,null,null,"Electric Energy Intensity (kWh/AF)",null,null,null,null,"Gas Energy Intensity (Th/AF)"]
[null,null,null,"SF",{"$f":"'E+C EI'!C33","v":342.14355},{"$f":"'E+C EI'!D33","v":342.14355},{"$f":"'E+C EI'!E33","v":0},{"$f":"'E+C EI'!F33","v":352.14355},{"$f":"'E+C EI'!G33","v":10}]
[null,null,null,"SJ",{"$f":"'E+C EI'!C37","v":342.14355},{"$f":"'E+C EI'!D37","v":231},{"$f":"'E+C EI'!E37","v":0},{"$f":"'E+C EI'!F37","v":241},{"$f":"'E+C EI'!G37","v":10}]
[null,null,null,"SL",{"$f":"'E+C EI'!C40","v":342.14355},{"$f":"'E+C EI'!D40","v":352},{"$f":"'E+C EI'!E40","v":0},{"$f":"'E+C EI'!F40","v":362},{"$f":"'E+C EI'!G40","v":10}]
[null,null,"Treatment "]
[null,null,null,"Chlorination",{"$f":"'Treatment EI'!D47","v":3.0955845000000002}]
[null,null,null,"Brackish Desal",{"$f":"'Treatment EI'!D50","v":2715.4250000000002}]
[null,null,null,"Ocean Desal",{"$f":"'Treatment EI'!D51","v":4545.6214500000006}]
[]
[null,null,null,"SF",{"$f":"'Distribution EI'!D32","v":318.19350150000002}]
[null,null,null,"SJ",{"$f":"'Distribution EI'!D36","v":17.595953999999999}]
[null,null,null,"SL",{"$f":"'Distribution EI'!D39","v":163.0884255}]
[null,null,"Wastewater Systems "]
[null,null,null,"\"Primary + Secondary + Tertiary\"",{"$f":"'WW Systems EI'!F28","v":915.1525335}]
[]
[]
[null,null,null,"CC",{"$f":"'Hist. Supply'!F92","v":0},{"$f":"'Hist. Supply'!G92","v":0},{"$f":"'Hist. Supply'!H92","v":8.3000000000000004E-2},{"$f":"'Hist. Supply'!I92","v":0.79059999999999997},{"$f":"'Hist. Supply'!J92","v":2.5000000000000001E-2},{"$f":"'Hist. Supply'!K92","v":0},{"$f":"'Hist. Supply'!L92","v":0},{"$f":"'Hist. Supply'!M92","v":7.4800000000000005E-2},{"$f":"'Hist. Supply'!N92","v":2.6800000000000001E-2},1]
[null,null,null,"SC",{"$f":"'Hist. Supply'!F93","v":0},{"$f":"'Hist. Supply'!G93","v":1.728E-2},{"$f":"'Hist. Supply'!H93","v":9.9750000000000005E-2},{"$f":"'Hist. Supply'!I93","v":0.31},{"$f":"'Hist. Supply'!J93","v":3.6999999999999998E-2},{"$f":"'Hist. Supply'!K93","v":5.0999999999999997E-2},{"$f":"'Hist. Supply'!L93","v":0.21099999999999999},{"$f":"'Hist. Supply'!M93","v":2E-3},{"$f":"'Hist. Supply'!N93","v":0.27200000000000002},1]
[null,null,null,"SR",{"$f":"'Hist. Supply'!F94","v":0},{"$f":"'Hist. Supply'!G94","v":0},{"$f":"'Hist. Supply'!H94","v":0.20200000000000001},{"$f":"'Hist. Supply'!I94","v":0.19800000000000001},{"$f":"'Hist. Supply'!J94","v":0.31009999999999999},{"$f":"'Hist. Supply'!K94","v":0},{"$f":"'Hist. Supply'!L94","v":0},{"$f":"'Hist. Supply'!M94","v":0.28803000000000001},{"$f":"'Hist. Supply'!N94","v":1.5E-3},1]
[null,null,null,"SJ",{"$f":"'Hist. Supply'!F95","v":0},{"$f":"'Hist. Supply'!G95","v":0},{"$f":"'Hist. Supply'!H95","v":0.23300000000000001},{"$f":"'Hist. Supply'!I95","v":0.30958999999999998},{"$f":"'Hist. Supply'!J95","v":0.29093999999999998},{"$f":"'Hist. Supply'!K95","v":8.0000000000000004E-4},{"$f":"'Hist. Supply'!L95","v":0},{"$f":"'Hist. Supply'!M95","v":0.16400000000000001},{"$f":"'Hist. Supply'!N95","v":2E-3},1]
[null,null,null,"TL",{"$f":"'Hist. Supply'!F96","v":0},{"$f":"'Hist. Supply'!G96","v":0},{"$f":"'Hist. Supply'!H96","v":0.11600000000000001},{"$f":"'Hist. Supply'!I96","v":0.496},{"$f":"'Hist. Supply'!J96","v":0.16200000000000001},{"$f":"'Hist. Supply'!K96","v":1E-3},{"$f":"'Hist. Supply'!L96","v":0},{"$f":"'Hist. Supply'!M96","v":0.1497},{"$f":"'Hist. Supply'!N96","v":7.5700000000000003E-2},1]
[null,null,null,"NL",{"$f":"'Hist. Supply'!F97","v":0},{"$f":"'Hist. Supply'!G97","v":0},{"$f":"'Hist. Supply'!H97","v":0.34100000000000003},{"$f":"'Hist. Supply'!I97","v":0.22},{"$f":"'Hist. Supply'!J97","v":0.439},{"$f":"'Hist. Supply'!K97","v":0},{"$f":"'Hist. Supply'!L97","v":0},{"$f":"'Hist. Supply'!M97","v":0},{"$f":"'Hist. Supply'!N97","v":0},1]
[null,null,null,"SL",{"$f":"'Hist. Supply'!F98","v":0},{"$f":"'Hist. Supply'!G98","v":0},{"$f":"'Hist. Supply'!H98","v":0.155},{"$f":"'Hist. Supply'!I98","v":0.63700000000000001},{"$f":"'Hist. Supply'!J98","v":6.7000000000000004E-2},{"$f":"'Hist. Supply'!K98","v":0},{"$f":"'Hist. Supply'!L98","v":0},{"$f":"'Hist. Supply'!M98","v":0},{"$f":"'Hist. Supply'!N98","v":0.14099999999999999},1]
[null,null,null,"CR",{"$f":"'Hist. Supply'!F99","v":0},{"$f":"'Hist. Supply'!G99","v":0},{"$f":"'Hist. Supply'!H99","v":0.11},{"$f":"'Hist. Supply'!I99","v":8.8999999999999996E-2},{"$f":"'Hist. Supply'!J99","v":1E-3},{"$f":"'Hist. Supply'!K99","v":0},{"$f":"'Hist. Supply'!L99","v":0.78600000000000003},{"$f":"'Hist. Supply'!M99","v":0},{"$f":"'Hist. Supply'!N99","v":1.4E-2},1]

{"sheet":"Water IOU Data","index":2,"n_rows":79,"n_cols":52,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[null,"Customized Inputs by Water IOU"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric Energy Intensity (kWh/AF)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Energy Intensity (th/AF)"]
[null,null,"Historic Supply Mix",null,null,null,null,null,null,null,null,null,"What % of your system's energy is supplied by an IOU?",null,null,null,null,null,null,null,"Extraction and Conveyance",null,null,null,null,"Treatment",null,null,null,null,null,"Distribution","Wastewater Systems",null,null,"Extraction and Conveyance",null,null,null,null,"Treatment",null,null,null,null,null,"Distribution","Wastewater Systems"]
[null,"Water IOU","Seawater Desal","Brackish Desal","Recycled Water","Groundwater","Local Deliveries","Local Imported Deliveries","CRA","CVP and Other Federal Deliveries","SWP","Marginal Supply","Seawater Desal","Brackish Desal","Recycled Water","Groundwater","Local Deliveries",{"$f":"NonSupplyComponents","v":"Treatment"},"Distribution","WW Systems",{"$f":"SupplyTypes","v":"Seawater Desal"},"Brackish Desal","Recycled Water","Groundwater","Local Deliveries",{"$f":"SupplyTypes","v":"Seawater Desal"},"Brackish Desal","Chlorination","Conventional Secondary Treatment","Conventional Tertiary Treatment","Membrane Treatment","Distribution","\"Primary + Secondary\"","\"Primary + Secondary + Tertiary\"","Wastewater Collection Pumps",{"$f":"SupplyTypes","v":"Seawater Desal"},"Brackish Desal","Recycled Water","Groundwater","Local Deliveries",{"$f":"SupplyTypes","v":"Seawater Desal"},"Brackish Desal","Chlorination","Conventional Secondary Treatment","Conventional Tertiary Treatment","Membrane Treatment","Distribution","\"Primary + Secondary\"","\"Primary + Secondary + Tertiary\"","Wastewater Collection Pumps","Does urban runoff enter your sewer system?","Which technology do you use for Recycled Water?"]
[null,"Apple Valley Ranchos - Apple Valley",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,636,null,null,null,42,null,null,null,28]
[null,"Apple Valley Ranchos - South Lahontan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362,null,null,null,3,144,null,null,163]
[null,"Cal Water - Antelope Valley",null,null,null,0.76831845302434176,null,0.23168154697565826,null,null,null,null,null,null,null,"Constant","SL",null,null,null,null,null,null,2641.2519272949007]
[null,"Cal Water - Bakersfield",null,null,null,0.63623621928900209,0.17,0.19827392194552895,null,null,null,null,null,null,null,"Constant","TL",1,1,null,null,null,null,718.26534642663114,null,null,null,null,699.06494618888939,null,null,320.92223282158955]
[null,"Cal Water - Bear Gulch",null,null,null,null,null,1,null,null,null,null,null,null,null,null,"SF",null,null,null,null,null,null,0,null,null,null,null,null,null,null,294.11975993712281]
[null,"Cal Water - Chico – Hamilton City",null,null,null,1,null,null,null,null,null,null,null,null,null,"Constant","SR",null,null,null,null,null,null,464.92552700974591]
[null,"Cal Water - Dixon",null,null,null,1,null,null,null,null,null,null,null,null,null,"Constant","SR",null,null,null,null,null,null,408.72356542227055]
[null,"Cal Water - Dominguez",null,null,0.17781605262656691,0.14523807438523495,null,0.67694587298819819,null,null,null,null,null,null,"Constant","Constant","SC",null,1,null,null,null,291.09296826604452,858.96298050588086,null,null,null,null,null,null,null,291.09296826604452]
[null,"Cal Water - East Los Angeles",null,null,null,0.34697492517808376,null,0.65302507482191618,null,null,null,null,null,null,null,"Constant","SC",null,1,null,null,null,null,1000,null,null,null,null,null,null,null,345]
[null,"Cal Water - Hermosa Redondo",null,null,1.3194795080359003E-2,0.16007002519527555,null,0.8267351797243655,null,null,null,null,null,null,"Constant","Constant","SC",null,1,null,null,null,326.10751980771653,873.12015763962984,null,null,null,null,null,null,null,326.10751980771653]
[null,"Cal Water - Kern River Valley",null,null,null,0.70683354061954184,0.28999999999999998,null,null,null,null,null,null,null,null,"Constant","TL",null,null,null,null,null,null,1000,null,null,null,null,1000,null,null,1000]
[null,"Cal Water - King City",null,null,null,1,null,null,null,null,null,null,null,null,null,"Constant","SC",null,null,null,null,null,null,367.70301447343559]
[null,"Cal Water - Livermore",null,null,null,0.34119439137795171,null,0.65880560862204829,null,null,null,null,null,null,null,"Constant","SF",null,1,null,null,null,null,659.32334921396671,null,null,null,null,null,null,null,300]
[null,"Cal Water - Los Altos Suburban",null,null,null,0.47587513420257516,null,0.52412486579742479,null,null,null,null,null,null,null,"Constant","SF",null,1,null,null,null,null,371.3387297340679,null,null,null,null,null,null,null,300.88607227970925]
[null,"Cal Water - Marysville",null,null,null,1,null,null,null,null,null,null,null,null,null,"Constant","SR",null,null,null,null,null,null,435.24490244239917]
[null,"Cal Water - Mid Peninsula",null,null,null,null,null,1,null,null,null,null,null,null,null,null,"SF",null,1,null,null,null,null,null,null,null,null,null,null,null,null,223.10672875339731]
[null,"Cal Water - Oroville",null,null,null,0.25201279631157014,null,0.74798720368842986,null,null,null,null,null,null,null,"Constant","SR",1,1,null,null,null,null,398.78048294671856,null,null,null,null,111.96468794999912,null,null,201.53643830999843]
[null,"Cal Water - Palos Verdes",null,null,null,null,null,1,null,null,null,null,null,null,null,null,"SC",null,1,null,null,null,null,null,null,null,null,null,null,null,null,2454.60674602377]
[null,"Cal Water - Redwood Valley",null,null,null,0.29288660131405503,0.69,1.8238461050704154E-2,null,null,null,null,null,null,null,"Constant","SR",null,null,null,null,null,null,1000,null,null,null,null,1000,null,null,1000]
[null,"Cal Water - Salinas",null,null,null,1,null,null,null,null,null,null,null,null,null,"Constant","SC",null,null,null,null,null,null,592.10698813620991]
[null,"Cal Water - Selma",null,null,null,1,null,null,null,null,null,null,null,null,null,"Constant","TL",null,null,null,null,null,null,403.60134321677782]
[null,"Cal Water - South San Francisco",null,null,null,0.13155321773916784,null,0.86844678226083216,null,null,null,null,null,null,null,"Constant","SF",1,1,null,null,null,null,750,null,null,null,null,775,null,null,294]
[null,"Cal Water - Stockton",null,null,null,0.26341372398678026,null,0.7365862760132198,null,null,null,null,null,null,null,"Constant","SJ",null,1,null,null,null,null,110.21007128087629,null,null,null,null,null,null,null,112.17457437058178]
[null,"Cal Water - Visalia",null,null,null,1,null,null,null,null,null,null,null,null,null,"Constant","TL",null,null,null,null,null,null,978.94434003126707]
[null,"Cal Water - Westlake",null,null,7.2100145260489218E-2,null,null,0.92789985473951075,null,null,null,null,null,null,"Constant",null,"SC",null,1,null,null,null,501.94964455132191,null,null,null,null,null,null,null,null,501.94964455132191]
[null,"Cal Water - Willows",null,null,null,1,null,null,null,null,null,null,null,null,null,"Constant","SR",null,null,null,null,null,null,378.41462301142218]
[null,"California American Water - Coastal",null,0.02,null,0.98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1262,436,null,1262,null,4044,3743]
[null,"California American Water - Southern (SD)",null,null,null,null,null,1]
[null,"California American Water - Southern (Ventura)",null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,117]
[null,"California American Water - Southern (LA)",null,null,null,0.9,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,832]
[null,"California American Water - Northern (Sacramento)",null,null,null,0.96,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,585]
[null,"California American Water - Northern (Placer)",null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252]
[null,"Golden State Water  - Bay Point",null,null,null,0.1,null,0.9,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1169,null,null,null,null,null,null,null,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,"Golden State Water - Clearlake",null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,291,null,null,null,515,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,"Golden State Water - Los Osos",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,842,null,null,null,null,null,null,null,153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,"Golden State Water - Ojai",null,null,null,0.66,0.34,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1436,311,null,null,null,null,null,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,"Golden State Water - Simi Valley",null,null,null,0.09,null,null,0.46,null,0.45,null,null,null,null,null,null,null,1,null,null,null,null,228,null,null,null,null,null,null,null,167,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,"Golden State Water - Region 2",null,null,null,0.56000000000000005,null,null,0.22,null,0.22,null,null,null,null,null,null,null,1,null,null,null,null,608,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18,null,null,null,"No"]
[null,"Golden State Water - Foothill",null,null,null,0.54,0.02,null,0.06,null,0.38,null,null,null,null,null,null,null,1,null,null,null,null,967,26,null,null,null,null,null,null,108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,null,null,null,"No"]
[null,"Golden State Water - Calipatria",null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,662,null,null,179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,"Golden State Water - Other Mtn Desert",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,537,null,null,null,null,null,null,null,337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,"Great Oaks Water",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,463]
[null,"Park Water Company - PUC Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576,null,null,null,3,144]
[null,"San Gabriel - Los Angeles County",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,null,null,null,null,null,null,null,1070]
[null,"San Jose Water",null,null,0.02,0.44,0.04,0.5,null,null,null,"Groundwater",null,null,null,null,null,1,1,null,null,null,null,594,null,null,null,128,null,null,472,333]
[null,"Suburban Water Systems",null,null,0.02,0.6,0.38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,526.04999999999995,null,null,null,null,null,null,null,291.02,null,null,null,null,null,null,43.99]
[null,"Alisal Water",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,831,null,null,null,12]
[null,"Bakman Water",null,null,null,1,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,536.6]
[null,"Del Oro Water - Black Butte",null,null,null,1,null,null,null,null,null,"Groundwater"]
[null,"Del Oro Water - Buzztail",null,null,null,1,null,null,null,null,null,"Groundwater"]
[null,"Del Oro Water - Country Estates",null,null,null,1,null,null,null,null,null,"Groundwater",null,null,null,null,null,null,null,null,null,null,null,976]
[null,"Del Oro Water - Ferndale",null,null,null,1,null,null,null,null,null,"Groundwater",null,null,null,null,null,null,null,null,null,null,null,154,null,null,null,207]
[null,"Del Oro Water - Johnson Park",null,null,null,1,null,null,null,null,null,"Groundwater",null,null,null,null,null,null,null,null,null,null,null,799]
[null,"Del Oro Water - Lime Saddle",null,null,null,0.34,0.66,null,null,null,null,"Groundwater",null,null,null,null,null,null,null,null,null,null,null,2398,848,null,null,542]
[null,"Del Oro Water - Metropolitan",null,null,null,1,null,null,null,null,null,"Groundwater",null,null,null,null,null,null,null,null,null,null,null,506]
[null,"Del Oro Water - Mt Lassen",null,null,null,1,null,null,null,null,null,"Groundwater",null,null,null,null,null,null,null,null,null,null,null,11697]
[null,"Del Oro Water - River Island",null,null,null,1,null,null,null,null,null,"Local Deliveries",null,null,null,null,null,null,null,null,null,null,null,1149]
[null,"Del Oro Water - Stirling Bluffs",null,null,null,0,1,null,null,null,null,"Local Deliveries",null,null,null,null,null,null,null,null,null,null,null,null,1115,null,null,90]
[null,"Del Oro Water - Strawberry",null,null,null,0,1,null,null,null,null,"Local Deliveries",null,null,null,null,null,null,null,null,null,null,null,null,139,null,null,550]
[null,"Del Oro Water - Traver",null,null,null,1,null,null,null,null,null,"Groundwater"]
[null,"Del Oro Water - Tulare",null,null,null,1,null,null,null,null,null,"Groundwater",null,null,null,null,null,null,null,null,null,null,null,736]
[null,"Del Oro Water - Walnut Ranch",null,null,null,0,1,null,null,null,null,"Local Deliveries"]
[null,"East Pasadena Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,923]
[null,"Fruitridge Vista Water",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364]

{"sheet":"Glossary","index":3,"n_rows":58,"n_cols":6,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[null,"Glossary"]
[null,null,null,"Full Notation","Model Notation (If Applicable)","Definition"]
[null,null,null,"HYDROLOGIC REGIONS",null,"A geographical division of the state based on the local hydrologic basins. The Department of Water Resources divides California into 10 hydrologic regions, corresponding to the state’s major water drainage basins. "]
[null,null,null,"North Coast","NC"]
[null,null,null,"San Francisco Bay","SF"]
[null,null,null,"Central Coast","CC"]
[null,null,null,"South Coast","SC"]
[null,null,null,"Sacramento River","SR"]
[null,null,null,"San Joaquin River","SJ"]
[null,null,null,"Tulare Lake","TL"]
[null,null,null,"North Lahontan","NL"]
[null,null,null,"South Lahontan","SL"]
[null,null,null,"Colorado River","CR"]
[]
[null,null,null,"MEASURE-SPECIFIC INPUTS",null,"Inputs specific to each measure that should be entered on a per-unit basis (e.g., per low flow shower head). "]
[null,null,null,"Measure ID#",null,"A tracking number used by the Calculator. "]
[null,null,null,"Measure Name",null,"Identifier that will be displayed with the results, but has no bearing on the analysis."]
[null,null,null,"Annual Water Savings (gallons)",null,"Amount of water saved each year."]
[null,null,null,"Measure Life (years)",null,"An estimate of the median number of years that the measure installed will remain in place and operable."]
[null,null,null,"Installation Year",null,"The year the measure will be implemented and begin to save water. "]
[null,null,null,"Savings Profile",null,"The profile of monthly variation in water savings over the course of a year. "]
[null,null,null,"Hydrologic Region",null,"See above. "]
[null,null,null,"Sector",null,"Sector implementing the measure - either urban or agriculture. "]
[null,null,null,"Water Use",null,"End-use of saved water - either indoor or outdoor. "]
[null,null,null,"Rebate ($)",null,"Amount of money provided to the customer by the utility for implementing the measure. "]
[null,null,null,"Installation Cost ($)",null,"Cost to install the measure. "]
[null,null,null,"Incremental Equipment Cost ($)",null,"Cost of the efficient equipment being installed minus the cost of the baseline equipment. "]
[null,null,null,"Program Administration Cost ($)",null,"Cost to the utility of administering the program installing the measure. "]
[]
[null,null,null,"SUPPLIES"]
[null,null,null,"Local Deliveries","Local Deliveries","Water delivered by local water agencies and individuals.  It includes direct deliveries of water from stream flows, as well as local water storage facilities. "]
[null,null,null,"Local Imported Deliveries","Local Imported Deliveries","Water transferred by local agencies from other regions of the state."]
[null,null,null,"Colorado River Aqueduct","CRA","Water diverted from the Colorado River by the Metropolitan Water District of Southern California, Imperial Irrigation District, Coachella Valley Water District, Palo Verde Irrigation District, the Yuma Project, and others under California's entitlement to use Colorado River Water."]
[null,null,null,"Central Valley Project and Other Federal Deliveries","CVP and Other Federal Deliveries","Project water delivered to Central Valley Project contractors, and from federal projects other than the Central Valley Project."]
[null,null,null,"State Water Project","SWP","Project water delivered to State Water Project contractors."]
[null,null,null,"Groundwater","Groundwater","Water located beneath the earth's surface in soil pore spaces and in the fractures of rock formations."]
[null,null,null,"Recycled Water","Recycled Water","The application of treated water/reclaimed water to meet a beneficial use, supplanting a potable or potentially potable supply."]
[null,null,null,"Seawater Desalination","Seawater Desal","Water coming from seawater that is desalted by reverse osmosis or other processes."]
[null,null,null,"Brackish Desalination","Brackish Desal","Water coming from groundwater that is desalted by reverse osmosis or other processes."]
[]
[null,null,null,"WATER SYSTEM COMPONENTS"]
[null,null,null,"Extraction and Conveyance",null,"The removal of water from its source and its relocation to the next water system component. "]
[null,null,null,"Treatment",null,"The treatment of a water supply such that it can be delivered to customers. "]
[null,null,null,"Distribution",null,"System of ditches or conduits and their controls that conveys water from the supply canal to the farm points of delivery"]
[null,null,null,"Wastewater Systems",null,"The systems that both collect and treat water leaving the customer site. "]
[]
[null,null,null,"GENERAL"]
[null,null,null,"Acre-Foot","AF","The volume of water that would cover one acre to a depth of one foot. "]
[null,null,null,"avoided capacity cost","AC Capacity","Costs incurred to overcome a potential scarcity of resources (i.e. a shortage) or provide the ability to provide service on demand to customers.  "]
[null,null,null,"avoided energy cost",null,"Costs incurred to provide a unit of energy to customers.  "]
[null,null,null,"brackish water",null,"Water with a salinity that exceeds normally acceptable standards for municipal, domestic, and irrigation uses, but less than that of seawater. "]
[null,null,null,"desalination","desal","Water treatment process for the removal of salt from water for beneficial use. Source water can be brackish (low salinity) or seawater"]
[null,null,null,"embedded energy savings",null,"The amount of energy that is saved in the water system as a result of reduced water use."]
[null,null,null,"energy intensity","EI","The average amount of energy needed to transport or treat water or wastewater on a per unit basis (kilowatt hours per acre-foot of water [kWh/AF] or therms per acre-foot of water [therms/AF])."]
[null,null,null,"energy load profile",null,"The hourly variation in energy use over the course of a day. "]
[null,null,null,"environmental benefits","Env Ben","Environmental services from water that is left in the environment to serve other purposes (wildlife habitats, recreation, etc.). "]
[null,null,null,"marginal water supply",null,"The next increment or unit of water supply developed within a region to meet demand in the absence of water conservation and efficiency."]
[null,null,null,"resource balance year",null,"the year in which new capacity will be required to meet water demand"]

{"sheet":"Summary Outputs","index":4,"n_rows":31,"n_cols":35,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,1,null,"Average Embedded Energy and Avoided Cost of Embedded Energy",null,null,null,null,null,null,null,2,null,"Cost-Benefit Analysis"]
[]
[null,null,null,"Note: all metrics are on a per unit basis (Example: per low-flow shower head)",null,null,null,null,null,null,null,null,null,"Note: all metrics are on a per unit basis (Example: per low-flow shower head)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Utility",null,null,null,"Water + Wastewater Utility",null,null,null,null,null,null,null,null,null,"Energy Utility",null,"Water + Wastewater Utility",null,"Combined: Energy and Water + Wastewater Utilities"]
[null,null,"Measure ID#","Measure Name","Average Annual Embedded IOU Electric Energy (kWh)","Average Annual Embedded \nNon-IOU Electric Energy (kWh)","Average Annual Embedded Gas Energy (therms)","Avoided  IOU Electric Energy Cost (2014$)","Avoided Gas Energy Cost (2014$)",null,null,null,"Measure ID#","Measure Name","Rebate (2014$)","Installation Cost (2014$)","Incremental Equipment Cost (2014$)","Program Administration Cost (2014$)","Rebate (2014$)","Installation Cost (2014$)","Incremental Equipment Cost (2014$)","Program Administration Cost (2014$)","Avoided  IOU Electric Energy Cost (2014$)","Avoided Gas Energy Cost (2014$)","Avoided Water Capacity Cost (2014$)","Avoided WW Capacity Cost (2014$)","Avoided Water Commodity Cost (2014$)","Environmental Benefits (2014$)","Total Resource Cost Test","Program Administrator Cost Test","Total Resource Cost Test","Program Administrator Cost Test","Combined Total Resource Cost Test","Combined Societal Cost Test","Combined Program Administrator Cost Test"]
[null,null,1,{"$f":"IF(ISBLANK(Inputs!D12),\"\",Inputs!D12)","v":""},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C11,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C11,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\"))","v":"-"},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C11,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C11,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\"))","v":"-"},{"$f":"IF(SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C11,'Avg Embedded Gas Svgs'!$C$5:$V$5,0)))=0,\"-\",SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C11,'Avg Embedded Gas Svgs'!$C$5:$V$5,0))))","v":"-"},{"$f":"W11","v":"-"},{"$f":"X11","v":"-"},null,null,null,1,{"$f":"D11","v":""},{"$f":"IF(ISBLANK(Inputs!L12),\"\",Inputs!L12/((1+'IOU AC'!$G$1)^(Inputs!$G12-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!M12),\"\",Inputs!M12/((1+'IOU AC'!$G$1)^(Inputs!$G12-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!N12),\"\",Inputs!N12/((1+'IOU AC'!$G$1)^(Inputs!$G12-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!O12),\"\",Inputs!O12/((1+'IOU AC'!$G$1)^(Inputs!$G12-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!P12),\"\",Inputs!P12/((1+'IOU AC'!$G$1)^(Inputs!$G12-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!Q12),\"\",Inputs!Q12/((1+'IOU AC'!$G$1)^(Inputs!$G12-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!R12),\"\",Inputs!R12/((1+'IOU AC'!$G$1)^(Inputs!$G12-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!S12),\"\",Inputs!S12/((1+'IOU AC'!$G$1)^(Inputs!$G12-2014)))","v":""},{"$f":"IFERROR(NPV('IOU AC'!$G$1/12,INDEX('AC Marginal Embedded Elec'!$D$6:$W$448,0,MATCH($C11,'AC Marginal Embedded Elec'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Elec'!$D$5:$W$5,0,MATCH($C11,'AC Marginal Embedded Elec'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"IFERROR(NPV('Gas AC'!$K$3/12,INDEX('AC Marginal Embedded Gas'!$D$6:$W$448,0,MATCH($C11,'AC Marginal Embedded Gas'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Gas'!$D$5:$W$5,0,MATCH($C11,'AC Marginal Embedded Gas'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC Water Capacity'!$B$7:$U$42,0,MATCH($C11,'AC Water Capacity'!$B$5:$U$5)))+INDEX('AC Water Capacity'!$B$6:$U$6,0,MATCH($C11,'AC Water Capacity'!$B$5:$U$5))","v":0},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC WW Capacity'!$B$7:$U$42,0,MATCH($C11,'AC WW Capacity'!$B$5:$U$5)))+INDEX('AC WW Capacity'!$B$6:$U$6,0,MATCH($C11,'AC WW Capacity'!$B$5:$U$5))","v":0},{"$f":"IFERROR(NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),\nINDEX('Commodity Cost'!$M$7:$AF$42,0,MATCH('Summary Outputs'!M11,'Commodity Cost'!$M$5:$AF$5,0)))+INDEX('Commodity Cost'!$M$6:$AF$6,1,MATCH('Summary Outputs'!M11,'Commodity Cost'!$M$5:$AF$5,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C11,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C11,'Env Benefits'!$D$5:$W$5,0))=0,\"-\",NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C11,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C11,'Env Benefits'!$D$5:$W$5,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM($W11:$X11)/SUM($P11:$R11),\"\")","v":""},{"$f":"IFERROR(SUM($W11:$X11)/SUM($O11,$R11),\"\")","v":""},{"$f":"IFERROR(SUM($Y11:$AA11)/SUM($T11:$V11),\"\")","v":""},{"$f":"IFERROR(SUM($Y11:$AA11)/SUM($S11,$V11),\"\")","v":""},{"$f":"IFERROR(SUM($W11:$AA11)/SUM($T11:$V11,P11:R11),\"\")","v":""},{"$f":"IFERROR(SUM($W11:$AB11)/SUM($T11:$V11,P11:R11),\"\")","v":""},{"$f":"IFERROR(SUM($W11:$AA11)/SUM($S11,$V11,O11,R11),\"\")","v":""}]
[null,null,2,{"$f":"IF(ISBLANK(Inputs!D13),\"\",Inputs!D13)","v":""},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C12,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C12,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\"))","v":"-"},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C12,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C12,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\"))","v":"-"},{"$f":"IF(SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C12,'Avg Embedded Gas Svgs'!$C$5:$V$5,0)))=0,\"-\",SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C12,'Avg Embedded Gas Svgs'!$C$5:$V$5,0))))","v":"-"},{"$f":"W12","v":"-"},{"$f":"X12","v":"-"},null,null,null,2,{"$f":"D12","v":""},{"$f":"IF(ISBLANK(Inputs!L13),\"\",Inputs!L13/((1+'IOU AC'!$G$1)^(Inputs!$G13-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!M13),\"\",Inputs!M13/((1+'IOU AC'!$G$1)^(Inputs!$G13-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!N13),\"\",Inputs!N13/((1+'IOU AC'!$G$1)^(Inputs!$G13-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!O13),\"\",Inputs!O13/((1+'IOU AC'!$G$1)^(Inputs!$G13-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!P13),\"\",Inputs!P13/((1+'IOU AC'!$G$1)^(Inputs!$G13-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!Q13),\"\",Inputs!Q13/((1+'IOU AC'!$G$1)^(Inputs!$G13-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!R13),\"\",Inputs!R13/((1+'IOU AC'!$G$1)^(Inputs!$G13-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!S13),\"\",Inputs!S13/((1+'IOU AC'!$G$1)^(Inputs!$G13-2014)))","v":""},{"$f":"IFERROR(NPV('IOU AC'!$G$1/12,INDEX('AC Marginal Embedded Elec'!$D$6:$W$448,0,MATCH($C12,'AC Marginal Embedded Elec'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Elec'!$D$5:$W$5,0,MATCH($C12,'AC Marginal Embedded Elec'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"IFERROR(NPV('Gas AC'!$K$3/12,INDEX('AC Marginal Embedded Gas'!$D$6:$W$448,0,MATCH($C12,'AC Marginal Embedded Gas'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Gas'!$D$5:$W$5,0,MATCH($C12,'AC Marginal Embedded Gas'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC Water Capacity'!$B$7:$U$42,0,MATCH($C12,'AC Water Capacity'!$B$5:$U$5)))+INDEX('AC Water Capacity'!$B$6:$U$6,0,MATCH($C12,'AC Water Capacity'!$B$5:$U$5))","v":0},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC WW Capacity'!$B$7:$U$42,0,MATCH($C12,'AC WW Capacity'!$B$5:$U$5)))+INDEX('AC WW Capacity'!$B$6:$U$6,0,MATCH($C12,'AC WW Capacity'!$B$5:$U$5))","v":0},{"$f":"IFERROR(NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),\nINDEX('Commodity Cost'!$M$7:$AF$42,0,MATCH('Summary Outputs'!M12,'Commodity Cost'!$M$5:$AF$5,0)))+INDEX('Commodity Cost'!$M$6:$AF$6,1,MATCH('Summary Outputs'!M12,'Commodity Cost'!$M$5:$AF$5,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C12,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C12,'Env Benefits'!$D$5:$W$5,0))=0,\"-\",NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C12,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C12,'Env Benefits'!$D$5:$W$5,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM($W12:$X12)/SUM($P12:$R12),\"\")","v":""},{"$f":"IFERROR(SUM($W12:$X12)/SUM($O12,$R12),\"\")","v":""},{"$f":"IFERROR(SUM($Y12:$AA12)/SUM($T12:$V12),\"\")","v":""},{"$f":"IFERROR(SUM($Y12:$AA12)/SUM($S12,$V12),\"\")","v":""},{"$f":"IFERROR(SUM($W12:$AA12)/SUM($T12:$V12,P12:R12),\"\")","v":""},{"$f":"IFERROR(SUM($W12:$AB12)/SUM($T12:$V12,P12:R12),\"\")","v":""},{"$f":"IFERROR(SUM($W12:$AA12)/SUM($S12,$V12,O12,R12),\"\")","v":""}]
[null,null,3,{"$f":"IF(ISBLANK(Inputs!D14),\"\",Inputs!D14)","v":""},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C13,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C13,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\"))","v":"-"},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C13,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C13,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\"))","v":"-"},{"$f":"IF(SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C13,'Avg Embedded Gas Svgs'!$C$5:$V$5,0)))=0,\"-\",SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C13,'Avg Embedded Gas Svgs'!$C$5:$V$5,0))))","v":"-"},"-","-",null,null,null,3,"",{"$f":"IF(ISBLANK(Inputs!L14),\"\",Inputs!L14/((1+'IOU AC'!$G$1)^(Inputs!$G14-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!M14),\"\",Inputs!M14/((1+'IOU AC'!$G$1)^(Inputs!$G14-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!N14),\"\",Inputs!N14/((1+'IOU AC'!$G$1)^(Inputs!$G14-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!O14),\"\",Inputs!O14/((1+'IOU AC'!$G$1)^(Inputs!$G14-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!P14),\"\",Inputs!P14/((1+'IOU AC'!$G$1)^(Inputs!$G14-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!Q14),\"\",Inputs!Q14/((1+'IOU AC'!$G$1)^(Inputs!$G14-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!R14),\"\",Inputs!R14/((1+'IOU AC'!$G$1)^(Inputs!$G14-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!S14),\"\",Inputs!S14/((1+'IOU AC'!$G$1)^(Inputs!$G14-2014)))","v":""},{"$f":"IFERROR(NPV('IOU AC'!$G$1/12,INDEX('AC Marginal Embedded Elec'!$D$6:$W$448,0,MATCH($C13,'AC Marginal Embedded Elec'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Elec'!$D$5:$W$5,0,MATCH($C13,'AC Marginal Embedded Elec'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"IFERROR(NPV('Gas AC'!$K$3/12,INDEX('AC Marginal Embedded Gas'!$D$6:$W$448,0,MATCH($C13,'AC Marginal Embedded Gas'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Gas'!$D$5:$W$5,0,MATCH($C13,'AC Marginal Embedded Gas'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC Water Capacity'!$B$7:$U$42,0,MATCH($C13,'AC Water Capacity'!$B$5:$U$5)))+INDEX('AC Water Capacity'!$B$6:$U$6,0,MATCH($C13,'AC Water Capacity'!$B$5:$U$5))","v":0},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC WW Capacity'!$B$7:$U$42,0,MATCH($C13,'AC WW Capacity'!$B$5:$U$5)))+INDEX('AC WW Capacity'!$B$6:$U$6,0,MATCH($C13,'AC WW Capacity'!$B$5:$U$5))","v":0},{"$f":"IFERROR(NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),\nINDEX('Commodity Cost'!$M$7:$AF$42,0,MATCH('Summary Outputs'!M13,'Commodity Cost'!$M$5:$AF$5,0)))+INDEX('Commodity Cost'!$M$6:$AF$6,1,MATCH('Summary Outputs'!M13,'Commodity Cost'!$M$5:$AF$5,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C13,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C13,'Env Benefits'!$D$5:$W$5,0))=0,\"-\",NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C13,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C13,'Env Benefits'!$D$5:$W$5,0))),\"-\")","v":"-"},"","","","","","",""]
[null,null,4,{"$f":"IF(ISBLANK(Inputs!D15),\"\",Inputs!D15)","v":""},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C14,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C14,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\"))","v":"-"},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C14,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C14,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\"))","v":"-"},{"$f":"IF(SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C14,'Avg Embedded Gas Svgs'!$C$5:$V$5,0)))=0,\"-\",SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C14,'Avg Embedded Gas Svgs'!$C$5:$V$5,0))))","v":"-"},"-","-",null,null,null,4,"",{"$f":"IF(ISBLANK(Inputs!L15),\"\",Inputs!L15/((1+'IOU AC'!$G$1)^(Inputs!$G15-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!M15),\"\",Inputs!M15/((1+'IOU AC'!$G$1)^(Inputs!$G15-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!N15),\"\",Inputs!N15/((1+'IOU AC'!$G$1)^(Inputs!$G15-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!O15),\"\",Inputs!O15/((1+'IOU AC'!$G$1)^(Inputs!$G15-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!P15),\"\",Inputs!P15/((1+'IOU AC'!$G$1)^(Inputs!$G15-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!Q15),\"\",Inputs!Q15/((1+'IOU AC'!$G$1)^(Inputs!$G15-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!R15),\"\",Inputs!R15/((1+'IOU AC'!$G$1)^(Inputs!$G15-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!S15),\"\",Inputs!S15/((1+'IOU AC'!$G$1)^(Inputs!$G15-2014)))","v":""},{"$f":"IFERROR(NPV('IOU AC'!$G$1/12,INDEX('AC Marginal Embedded Elec'!$D$6:$W$448,0,MATCH($C14,'AC Marginal Embedded Elec'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Elec'!$D$5:$W$5,0,MATCH($C14,'AC Marginal Embedded Elec'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"IFERROR(NPV('Gas AC'!$K$3/12,INDEX('AC Marginal Embedded Gas'!$D$6:$W$448,0,MATCH($C14,'AC Marginal Embedded Gas'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Gas'!$D$5:$W$5,0,MATCH($C14,'AC Marginal Embedded Gas'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC Water Capacity'!$B$7:$U$42,0,MATCH($C14,'AC Water Capacity'!$B$5:$U$5)))+INDEX('AC Water Capacity'!$B$6:$U$6,0,MATCH($C14,'AC Water Capacity'!$B$5:$U$5))","v":0},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC WW Capacity'!$B$7:$U$42,0,MATCH($C14,'AC WW Capacity'!$B$5:$U$5)))+INDEX('AC WW Capacity'!$B$6:$U$6,0,MATCH($C14,'AC WW Capacity'!$B$5:$U$5))","v":0},{"$f":"IFERROR(NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),\nINDEX('Commodity Cost'!$M$7:$AF$42,0,MATCH('Summary Outputs'!M14,'Commodity Cost'!$M$5:$AF$5,0)))+INDEX('Commodity Cost'!$M$6:$AF$6,1,MATCH('Summary Outputs'!M14,'Commodity Cost'!$M$5:$AF$5,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C14,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C14,'Env Benefits'!$D$5:$W$5,0))=0,\"-\",NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C14,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C14,'Env Benefits'!$D$5:$W$5,0))),\"-\")","v":"-"},"","","","","","",""]
[null,null,5,{"$f":"IF(ISBLANK(Inputs!D16),\"\",Inputs!D16)","v":""},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C15,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C15,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\"))","v":"-"},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C15,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C15,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\"))","v":"-"},{"$f":"IF(SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C15,'Avg Embedded Gas Svgs'!$C$5:$V$5,0)))=0,\"-\",SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C15,'Avg Embedded Gas Svgs'!$C$5:$V$5,0))))","v":"-"},"-","-",null,null,null,5,"",{"$f":"IF(ISBLANK(Inputs!L16),\"\",Inputs!L16/((1+'IOU AC'!$G$1)^(Inputs!$G16-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!M16),\"\",Inputs!M16/((1+'IOU AC'!$G$1)^(Inputs!$G16-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!N16),\"\",Inputs!N16/((1+'IOU AC'!$G$1)^(Inputs!$G16-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!O16),\"\",Inputs!O16/((1+'IOU AC'!$G$1)^(Inputs!$G16-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!P16),\"\",Inputs!P16/((1+'IOU AC'!$G$1)^(Inputs!$G16-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!Q16),\"\",Inputs!Q16/((1+'IOU AC'!$G$1)^(Inputs!$G16-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!R16),\"\",Inputs!R16/((1+'IOU AC'!$G$1)^(Inputs!$G16-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!S16),\"\",Inputs!S16/((1+'IOU AC'!$G$1)^(Inputs!$G16-2014)))","v":""},{"$f":"IFERROR(NPV('IOU AC'!$G$1/12,INDEX('AC Marginal Embedded Elec'!$D$6:$W$448,0,MATCH($C15,'AC Marginal Embedded Elec'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Elec'!$D$5:$W$5,0,MATCH($C15,'AC Marginal Embedded Elec'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"IFERROR(NPV('Gas AC'!$K$3/12,INDEX('AC Marginal Embedded Gas'!$D$6:$W$448,0,MATCH($C15,'AC Marginal Embedded Gas'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Gas'!$D$5:$W$5,0,MATCH($C15,'AC Marginal Embedded Gas'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC Water Capacity'!$B$7:$U$42,0,MATCH($C15,'AC Water Capacity'!$B$5:$U$5)))+INDEX('AC Water Capacity'!$B$6:$U$6,0,MATCH($C15,'AC Water Capacity'!$B$5:$U$5))","v":0},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC WW Capacity'!$B$7:$U$42,0,MATCH($C15,'AC WW Capacity'!$B$5:$U$5)))+INDEX('AC WW Capacity'!$B$6:$U$6,0,MATCH($C15,'AC WW Capacity'!$B$5:$U$5))","v":0},{"$f":"IFERROR(NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),\nINDEX('Commodity Cost'!$M$7:$AF$42,0,MATCH('Summary Outputs'!M15,'Commodity Cost'!$M$5:$AF$5,0)))+INDEX('Commodity Cost'!$M$6:$AF$6,1,MATCH('Summary Outputs'!M15,'Commodity Cost'!$M$5:$AF$5,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C15,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C15,'Env Benefits'!$D$5:$W$5,0))=0,\"-\",NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C15,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C15,'Env Benefits'!$D$5:$W$5,0))),\"-\")","v":"-"},"","","","","","",""]
[null,null,6,{"$f":"IF(ISBLANK(Inputs!D17),\"\",Inputs!D17)","v":""},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C16,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C16,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\"))","v":"-"},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C16,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C16,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\"))","v":"-"},{"$f":"IF(SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C16,'Avg Embedded Gas Svgs'!$C$5:$V$5,0)))=0,\"-\",SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C16,'Avg Embedded Gas Svgs'!$C$5:$V$5,0))))","v":"-"},"-","-",null,null,null,6,"",{"$f":"IF(ISBLANK(Inputs!L17),\"\",Inputs!L17/((1+'IOU AC'!$G$1)^(Inputs!$G17-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!M17),\"\",Inputs!M17/((1+'IOU AC'!$G$1)^(Inputs!$G17-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!N17),\"\",Inputs!N17/((1+'IOU AC'!$G$1)^(Inputs!$G17-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!O17),\"\",Inputs!O17/((1+'IOU AC'!$G$1)^(Inputs!$G17-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!P17),\"\",Inputs!P17/((1+'IOU AC'!$G$1)^(Inputs!$G17-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!Q17),\"\",Inputs!Q17/((1+'IOU AC'!$G$1)^(Inputs!$G17-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!R17),\"\",Inputs!R17/((1+'IOU AC'!$G$1)^(Inputs!$G17-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!S17),\"\",Inputs!S17/((1+'IOU AC'!$G$1)^(Inputs!$G17-2014)))","v":""},{"$f":"IFERROR(NPV('IOU AC'!$G$1/12,INDEX('AC Marginal Embedded Elec'!$D$6:$W$448,0,MATCH($C16,'AC Marginal Embedded Elec'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Elec'!$D$5:$W$5,0,MATCH($C16,'AC Marginal Embedded Elec'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"IFERROR(NPV('Gas AC'!$K$3/12,INDEX('AC Marginal Embedded Gas'!$D$6:$W$448,0,MATCH($C16,'AC Marginal Embedded Gas'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Gas'!$D$5:$W$5,0,MATCH($C16,'AC Marginal Embedded Gas'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC Water Capacity'!$B$7:$U$42,0,MATCH($C16,'AC Water Capacity'!$B$5:$U$5)))+INDEX('AC Water Capacity'!$B$6:$U$6,0,MATCH($C16,'AC Water Capacity'!$B$5:$U$5))","v":0},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC WW Capacity'!$B$7:$U$42,0,MATCH($C16,'AC WW Capacity'!$B$5:$U$5)))+INDEX('AC WW Capacity'!$B$6:$U$6,0,MATCH($C16,'AC WW Capacity'!$B$5:$U$5))","v":0},{"$f":"IFERROR(NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),\nINDEX('Commodity Cost'!$M$7:$AF$42,0,MATCH('Summary Outputs'!M16,'Commodity Cost'!$M$5:$AF$5,0)))+INDEX('Commodity Cost'!$M$6:$AF$6,1,MATCH('Summary Outputs'!M16,'Commodity Cost'!$M$5:$AF$5,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C16,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C16,'Env Benefits'!$D$5:$W$5,0))=0,\"-\",NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C16,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C16,'Env Benefits'!$D$5:$W$5,0))),\"-\")","v":"-"},"","","","","","",""]
[null,null,7,{"$f":"IF(ISBLANK(Inputs!D18),\"\",Inputs!D18)","v":""},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C17,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C17,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\"))","v":"-"},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C17,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C17,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\"))","v":"-"},{"$f":"IF(SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C17,'Avg Embedded Gas Svgs'!$C$5:$V$5,0)))=0,\"-\",SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C17,'Avg Embedded Gas Svgs'!$C$5:$V$5,0))))","v":"-"},"-","-",null,null,null,7,"",{"$f":"IF(ISBLANK(Inputs!L18),\"\",Inputs!L18/((1+'IOU AC'!$G$1)^(Inputs!$G18-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!M18),\"\",Inputs!M18/((1+'IOU AC'!$G$1)^(Inputs!$G18-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!N18),\"\",Inputs!N18/((1+'IOU AC'!$G$1)^(Inputs!$G18-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!O18),\"\",Inputs!O18/((1+'IOU AC'!$G$1)^(Inputs!$G18-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!P18),\"\",Inputs!P18/((1+'IOU AC'!$G$1)^(Inputs!$G18-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!Q18),\"\",Inputs!Q18/((1+'IOU AC'!$G$1)^(Inputs!$G18-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!R18),\"\",Inputs!R18/((1+'IOU AC'!$G$1)^(Inputs!$G18-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!S18),\"\",Inputs!S18/((1+'IOU AC'!$G$1)^(Inputs!$G18-2014)))","v":""},{"$f":"IFERROR(NPV('IOU AC'!$G$1/12,INDEX('AC Marginal Embedded Elec'!$D$6:$W$448,0,MATCH($C17,'AC Marginal Embedded Elec'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Elec'!$D$5:$W$5,0,MATCH($C17,'AC Marginal Embedded Elec'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"IFERROR(NPV('Gas AC'!$K$3/12,INDEX('AC Marginal Embedded Gas'!$D$6:$W$448,0,MATCH($C17,'AC Marginal Embedded Gas'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Gas'!$D$5:$W$5,0,MATCH($C17,'AC Marginal Embedded Gas'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC Water Capacity'!$B$7:$U$42,0,MATCH($C17,'AC Water Capacity'!$B$5:$U$5)))+INDEX('AC Water Capacity'!$B$6:$U$6,0,MATCH($C17,'AC Water Capacity'!$B$5:$U$5))","v":0},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC WW Capacity'!$B$7:$U$42,0,MATCH($C17,'AC WW Capacity'!$B$5:$U$5)))+INDEX('AC WW Capacity'!$B$6:$U$6,0,MATCH($C17,'AC WW Capacity'!$B$5:$U$5))","v":0},{"$f":"IFERROR(NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),\nINDEX('Commodity Cost'!$M$7:$AF$42,0,MATCH('Summary Outputs'!M17,'Commodity Cost'!$M$5:$AF$5,0)))+INDEX('Commodity Cost'!$M$6:$AF$6,1,MATCH('Summary Outputs'!M17,'Commodity Cost'!$M$5:$AF$5,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C17,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C17,'Env Benefits'!$D$5:$W$5,0))=0,\"-\",NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C17,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C17,'Env Benefits'!$D$5:$W$5,0))),\"-\")","v":"-"},"","","","","","",""]
[null,null,8,{"$f":"IF(ISBLANK(Inputs!D19),\"\",Inputs!D19)","v":""},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C18,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C18,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\"))","v":"-"},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C18,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C18,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\"))","v":"-"},{"$f":"IF(SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C18,'Avg Embedded Gas Svgs'!$C$5:$V$5,0)))=0,\"-\",SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C18,'Avg Embedded Gas Svgs'!$C$5:$V$5,0))))","v":"-"},"-","-",null,null,null,8,"",{"$f":"IF(ISBLANK(Inputs!L19),\"\",Inputs!L19/((1+'IOU AC'!$G$1)^(Inputs!$G19-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!M19),\"\",Inputs!M19/((1+'IOU AC'!$G$1)^(Inputs!$G19-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!N19),\"\",Inputs!N19/((1+'IOU AC'!$G$1)^(Inputs!$G19-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!O19),\"\",Inputs!O19/((1+'IOU AC'!$G$1)^(Inputs!$G19-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!P19),\"\",Inputs!P19/((1+'IOU AC'!$G$1)^(Inputs!$G19-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!Q19),\"\",Inputs!Q19/((1+'IOU AC'!$G$1)^(Inputs!$G19-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!R19),\"\",Inputs!R19/((1+'IOU AC'!$G$1)^(Inputs!$G19-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!S19),\"\",Inputs!S19/((1+'IOU AC'!$G$1)^(Inputs!$G19-2014)))","v":""},{"$f":"IFERROR(NPV('IOU AC'!$G$1/12,INDEX('AC Marginal Embedded Elec'!$D$6:$W$448,0,MATCH($C18,'AC Marginal Embedded Elec'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Elec'!$D$5:$W$5,0,MATCH($C18,'AC Marginal Embedded Elec'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"IFERROR(NPV('Gas AC'!$K$3/12,INDEX('AC Marginal Embedded Gas'!$D$6:$W$448,0,MATCH($C18,'AC Marginal Embedded Gas'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Gas'!$D$5:$W$5,0,MATCH($C18,'AC Marginal Embedded Gas'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC Water Capacity'!$B$7:$U$42,0,MATCH($C18,'AC Water Capacity'!$B$5:$U$5)))+INDEX('AC Water Capacity'!$B$6:$U$6,0,MATCH($C18,'AC Water Capacity'!$B$5:$U$5))","v":0},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC WW Capacity'!$B$7:$U$42,0,MATCH($C18,'AC WW Capacity'!$B$5:$U$5)))+INDEX('AC WW Capacity'!$B$6:$U$6,0,MATCH($C18,'AC WW Capacity'!$B$5:$U$5))","v":0},{"$f":"IFERROR(NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),\nINDEX('Commodity Cost'!$M$7:$AF$42,0,MATCH('Summary Outputs'!M18,'Commodity Cost'!$M$5:$AF$5,0)))+INDEX('Commodity Cost'!$M$6:$AF$6,1,MATCH('Summary Outputs'!M18,'Commodity Cost'!$M$5:$AF$5,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C18,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C18,'Env Benefits'!$D$5:$W$5,0))=0,\"-\",NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C18,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C18,'Env Benefits'!$D$5:$W$5,0))),\"-\")","v":"-"},"","","","","","",""]
[null,null,9,{"$f":"IF(ISBLANK(Inputs!D20),\"\",Inputs!D20)","v":""},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C19,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C19,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\"))","v":"-"},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C19,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C19,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\"))","v":"-"},{"$f":"IF(SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C19,'Avg Embedded Gas Svgs'!$C$5:$V$5,0)))=0,\"-\",SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C19,'Avg Embedded Gas Svgs'!$C$5:$V$5,0))))","v":"-"},"-","-",null,null,null,9,"",{"$f":"IF(ISBLANK(Inputs!L20),\"\",Inputs!L20/((1+'IOU AC'!$G$1)^(Inputs!$G20-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!M20),\"\",Inputs!M20/((1+'IOU AC'!$G$1)^(Inputs!$G20-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!N20),\"\",Inputs!N20/((1+'IOU AC'!$G$1)^(Inputs!$G20-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!O20),\"\",Inputs!O20/((1+'IOU AC'!$G$1)^(Inputs!$G20-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!P20),\"\",Inputs!P20/((1+'IOU AC'!$G$1)^(Inputs!$G20-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!Q20),\"\",Inputs!Q20/((1+'IOU AC'!$G$1)^(Inputs!$G20-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!R20),\"\",Inputs!R20/((1+'IOU AC'!$G$1)^(Inputs!$G20-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!S20),\"\",Inputs!S20/((1+'IOU AC'!$G$1)^(Inputs!$G20-2014)))","v":""},{"$f":"IFERROR(NPV('IOU AC'!$G$1/12,INDEX('AC Marginal Embedded Elec'!$D$6:$W$448,0,MATCH($C19,'AC Marginal Embedded Elec'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Elec'!$D$5:$W$5,0,MATCH($C19,'AC Marginal Embedded Elec'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"IFERROR(NPV('Gas AC'!$K$3/12,INDEX('AC Marginal Embedded Gas'!$D$6:$W$448,0,MATCH($C19,'AC Marginal Embedded Gas'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Gas'!$D$5:$W$5,0,MATCH($C19,'AC Marginal Embedded Gas'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC Water Capacity'!$B$7:$U$42,0,MATCH($C19,'AC Water Capacity'!$B$5:$U$5)))+INDEX('AC Water Capacity'!$B$6:$U$6,0,MATCH($C19,'AC Water Capacity'!$B$5:$U$5))","v":0},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC WW Capacity'!$B$7:$U$42,0,MATCH($C19,'AC WW Capacity'!$B$5:$U$5)))+INDEX('AC WW Capacity'!$B$6:$U$6,0,MATCH($C19,'AC WW Capacity'!$B$5:$U$5))","v":0},{"$f":"IFERROR(NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),\nINDEX('Commodity Cost'!$M$7:$AF$42,0,MATCH('Summary Outputs'!M19,'Commodity Cost'!$M$5:$AF$5,0)))+INDEX('Commodity Cost'!$M$6:$AF$6,1,MATCH('Summary Outputs'!M19,'Commodity Cost'!$M$5:$AF$5,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C19,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C19,'Env Benefits'!$D$5:$W$5,0))=0,\"-\",NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C19,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C19,'Env Benefits'!$D$5:$W$5,0))),\"-\")","v":"-"},"","","","","","",""]
[null,null,10,{"$f":"IF(ISBLANK(Inputs!D21),\"\",Inputs!D21)","v":""},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C20,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C20,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\"))","v":"-"},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C20,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C20,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\"))","v":"-"},{"$f":"IF(SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C20,'Avg Embedded Gas Svgs'!$C$5:$V$5,0)))=0,\"-\",SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C20,'Avg Embedded Gas Svgs'!$C$5:$V$5,0))))","v":"-"},"-","-",null,null,null,10,"",{"$f":"IF(ISBLANK(Inputs!L21),\"\",Inputs!L21/((1+'IOU AC'!$G$1)^(Inputs!$G21-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!M21),\"\",Inputs!M21/((1+'IOU AC'!$G$1)^(Inputs!$G21-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!N21),\"\",Inputs!N21/((1+'IOU AC'!$G$1)^(Inputs!$G21-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!O21),\"\",Inputs!O21/((1+'IOU AC'!$G$1)^(Inputs!$G21-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!P21),\"\",Inputs!P21/((1+'IOU AC'!$G$1)^(Inputs!$G21-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!Q21),\"\",Inputs!Q21/((1+'IOU AC'!$G$1)^(Inputs!$G21-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!R21),\"\",Inputs!R21/((1+'IOU AC'!$G$1)^(Inputs!$G21-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!S21),\"\",Inputs!S21/((1+'IOU AC'!$G$1)^(Inputs!$G21-2014)))","v":""},{"$f":"IFERROR(NPV('IOU AC'!$G$1/12,INDEX('AC Marginal Embedded Elec'!$D$6:$W$448,0,MATCH($C20,'AC Marginal Embedded Elec'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Elec'!$D$5:$W$5,0,MATCH($C20,'AC Marginal Embedded Elec'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"IFERROR(NPV('Gas AC'!$K$3/12,INDEX('AC Marginal Embedded Gas'!$D$6:$W$448,0,MATCH($C20,'AC Marginal Embedded Gas'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Gas'!$D$5:$W$5,0,MATCH($C20,'AC Marginal Embedded Gas'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC Water Capacity'!$B$7:$U$42,0,MATCH($C20,'AC Water Capacity'!$B$5:$U$5)))+INDEX('AC Water Capacity'!$B$6:$U$6,0,MATCH($C20,'AC Water Capacity'!$B$5:$U$5))","v":0},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC WW Capacity'!$B$7:$U$42,0,MATCH($C20,'AC WW Capacity'!$B$5:$U$5)))+INDEX('AC WW Capacity'!$B$6:$U$6,0,MATCH($C20,'AC WW Capacity'!$B$5:$U$5))","v":0},{"$f":"IFERROR(NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),\nINDEX('Commodity Cost'!$M$7:$AF$42,0,MATCH('Summary Outputs'!M20,'Commodity Cost'!$M$5:$AF$5,0)))+INDEX('Commodity Cost'!$M$6:$AF$6,1,MATCH('Summary Outputs'!M20,'Commodity Cost'!$M$5:$AF$5,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C20,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C20,'Env Benefits'!$D$5:$W$5,0))=0,\"-\",NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C20,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C20,'Env Benefits'!$D$5:$W$5,0))),\"-\")","v":"-"},"","","","","","",""]
[null,null,11,{"$f":"IF(ISBLANK(Inputs!D22),\"\",Inputs!D22)","v":""},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C21,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C21,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\"))","v":"-"},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C21,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C21,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\"))","v":"-"},{"$f":"IF(SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C21,'Avg Embedded Gas Svgs'!$C$5:$V$5,0)))=0,\"-\",SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C21,'Avg Embedded Gas Svgs'!$C$5:$V$5,0))))","v":"-"},"-","-",null,null,null,11,"",{"$f":"IF(ISBLANK(Inputs!L22),\"\",Inputs!L22/((1+'IOU AC'!$G$1)^(Inputs!$G22-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!M22),\"\",Inputs!M22/((1+'IOU AC'!$G$1)^(Inputs!$G22-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!N22),\"\",Inputs!N22/((1+'IOU AC'!$G$1)^(Inputs!$G22-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!O22),\"\",Inputs!O22/((1+'IOU AC'!$G$1)^(Inputs!$G22-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!P22),\"\",Inputs!P22/((1+'IOU AC'!$G$1)^(Inputs!$G22-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!Q22),\"\",Inputs!Q22/((1+'IOU AC'!$G$1)^(Inputs!$G22-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!R22),\"\",Inputs!R22/((1+'IOU AC'!$G$1)^(Inputs!$G22-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!S22),\"\",Inputs!S22/((1+'IOU AC'!$G$1)^(Inputs!$G22-2014)))","v":""},{"$f":"IFERROR(NPV('IOU AC'!$G$1/12,INDEX('AC Marginal Embedded Elec'!$D$6:$W$448,0,MATCH($C21,'AC Marginal Embedded Elec'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Elec'!$D$5:$W$5,0,MATCH($C21,'AC Marginal Embedded Elec'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"IFERROR(NPV('Gas AC'!$K$3/12,INDEX('AC Marginal Embedded Gas'!$D$6:$W$448,0,MATCH($C21,'AC Marginal Embedded Gas'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Gas'!$D$5:$W$5,0,MATCH($C21,'AC Marginal Embedded Gas'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC Water Capacity'!$B$7:$U$42,0,MATCH($C21,'AC Water Capacity'!$B$5:$U$5)))+INDEX('AC Water Capacity'!$B$6:$U$6,0,MATCH($C21,'AC Water Capacity'!$B$5:$U$5))","v":0},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC WW Capacity'!$B$7:$U$42,0,MATCH($C21,'AC WW Capacity'!$B$5:$U$5)))+INDEX('AC WW Capacity'!$B$6:$U$6,0,MATCH($C21,'AC WW Capacity'!$B$5:$U$5))","v":0},{"$f":"IFERROR(NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),\nINDEX('Commodity Cost'!$M$7:$AF$42,0,MATCH('Summary Outputs'!M21,'Commodity Cost'!$M$5:$AF$5,0)))+INDEX('Commodity Cost'!$M$6:$AF$6,1,MATCH('Summary Outputs'!M21,'Commodity Cost'!$M$5:$AF$5,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C21,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C21,'Env Benefits'!$D$5:$W$5,0))=0,\"-\",NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C21,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C21,'Env Benefits'!$D$5:$W$5,0))),\"-\")","v":"-"},"","","","","","",""]
[null,null,12,{"$f":"IF(ISBLANK(Inputs!D23),\"\",Inputs!D23)","v":""},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C22,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C22,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\"))","v":"-"},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C22,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C22,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\"))","v":"-"},{"$f":"IF(SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C22,'Avg Embedded Gas Svgs'!$C$5:$V$5,0)))=0,\"-\",SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C22,'Avg Embedded Gas Svgs'!$C$5:$V$5,0))))","v":"-"},"-","-",null,null,null,12,"",{"$f":"IF(ISBLANK(Inputs!L23),\"\",Inputs!L23/((1+'IOU AC'!$G$1)^(Inputs!$G23-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!M23),\"\",Inputs!M23/((1+'IOU AC'!$G$1)^(Inputs!$G23-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!N23),\"\",Inputs!N23/((1+'IOU AC'!$G$1)^(Inputs!$G23-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!O23),\"\",Inputs!O23/((1+'IOU AC'!$G$1)^(Inputs!$G23-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!P23),\"\",Inputs!P23/((1+'IOU AC'!$G$1)^(Inputs!$G23-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!Q23),\"\",Inputs!Q23/((1+'IOU AC'!$G$1)^(Inputs!$G23-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!R23),\"\",Inputs!R23/((1+'IOU AC'!$G$1)^(Inputs!$G23-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!S23),\"\",Inputs!S23/((1+'IOU AC'!$G$1)^(Inputs!$G23-2014)))","v":""},{"$f":"IFERROR(NPV('IOU AC'!$G$1/12,INDEX('AC Marginal Embedded Elec'!$D$6:$W$448,0,MATCH($C22,'AC Marginal Embedded Elec'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Elec'!$D$5:$W$5,0,MATCH($C22,'AC Marginal Embedded Elec'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"IFERROR(NPV('Gas AC'!$K$3/12,INDEX('AC Marginal Embedded Gas'!$D$6:$W$448,0,MATCH($C22,'AC Marginal Embedded Gas'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Gas'!$D$5:$W$5,0,MATCH($C22,'AC Marginal Embedded Gas'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC Water Capacity'!$B$7:$U$42,0,MATCH($C22,'AC Water Capacity'!$B$5:$U$5)))+INDEX('AC Water Capacity'!$B$6:$U$6,0,MATCH($C22,'AC Water Capacity'!$B$5:$U$5))","v":0},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC WW Capacity'!$B$7:$U$42,0,MATCH($C22,'AC WW Capacity'!$B$5:$U$5)))+INDEX('AC WW Capacity'!$B$6:$U$6,0,MATCH($C22,'AC WW Capacity'!$B$5:$U$5))","v":0},{"$f":"IFERROR(NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),\nINDEX('Commodity Cost'!$M$7:$AF$42,0,MATCH('Summary Outputs'!M22,'Commodity Cost'!$M$5:$AF$5,0)))+INDEX('Commodity Cost'!$M$6:$AF$6,1,MATCH('Summary Outputs'!M22,'Commodity Cost'!$M$5:$AF$5,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C22,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C22,'Env Benefits'!$D$5:$W$5,0))=0,\"-\",NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C22,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C22,'Env Benefits'!$D$5:$W$5,0))),\"-\")","v":"-"},"","","","","","",""]
[null,null,13,{"$f":"IF(ISBLANK(Inputs!D24),\"\",Inputs!D24)","v":""},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C23,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C23,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\"))","v":"-"},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C23,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C23,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\"))","v":"-"},{"$f":"IF(SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C23,'Avg Embedded Gas Svgs'!$C$5:$V$5,0)))=0,\"-\",SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C23,'Avg Embedded Gas Svgs'!$C$5:$V$5,0))))","v":"-"},"-","-",null,null,null,13,"",{"$f":"IF(ISBLANK(Inputs!L24),\"\",Inputs!L24/((1+'IOU AC'!$G$1)^(Inputs!$G24-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!M24),\"\",Inputs!M24/((1+'IOU AC'!$G$1)^(Inputs!$G24-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!N24),\"\",Inputs!N24/((1+'IOU AC'!$G$1)^(Inputs!$G24-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!O24),\"\",Inputs!O24/((1+'IOU AC'!$G$1)^(Inputs!$G24-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!P24),\"\",Inputs!P24/((1+'IOU AC'!$G$1)^(Inputs!$G24-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!Q24),\"\",Inputs!Q24/((1+'IOU AC'!$G$1)^(Inputs!$G24-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!R24),\"\",Inputs!R24/((1+'IOU AC'!$G$1)^(Inputs!$G24-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!S24),\"\",Inputs!S24/((1+'IOU AC'!$G$1)^(Inputs!$G24-2014)))","v":""},{"$f":"IFERROR(NPV('IOU AC'!$G$1/12,INDEX('AC Marginal Embedded Elec'!$D$6:$W$448,0,MATCH($C23,'AC Marginal Embedded Elec'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Elec'!$D$5:$W$5,0,MATCH($C23,'AC Marginal Embedded Elec'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"IFERROR(NPV('Gas AC'!$K$3/12,INDEX('AC Marginal Embedded Gas'!$D$6:$W$448,0,MATCH($C23,'AC Marginal Embedded Gas'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Gas'!$D$5:$W$5,0,MATCH($C23,'AC Marginal Embedded Gas'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC Water Capacity'!$B$7:$U$42,0,MATCH($C23,'AC Water Capacity'!$B$5:$U$5)))+INDEX('AC Water Capacity'!$B$6:$U$6,0,MATCH($C23,'AC Water Capacity'!$B$5:$U$5))","v":0},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC WW Capacity'!$B$7:$U$42,0,MATCH($C23,'AC WW Capacity'!$B$5:$U$5)))+INDEX('AC WW Capacity'!$B$6:$U$6,0,MATCH($C23,'AC WW Capacity'!$B$5:$U$5))","v":0},{"$f":"IFERROR(NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),\nINDEX('Commodity Cost'!$M$7:$AF$42,0,MATCH('Summary Outputs'!M23,'Commodity Cost'!$M$5:$AF$5,0)))+INDEX('Commodity Cost'!$M$6:$AF$6,1,MATCH('Summary Outputs'!M23,'Commodity Cost'!$M$5:$AF$5,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C23,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C23,'Env Benefits'!$D$5:$W$5,0))=0,\"-\",NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C23,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C23,'Env Benefits'!$D$5:$W$5,0))),\"-\")","v":"-"},"","","","","","",""]
[null,null,14,{"$f":"IF(ISBLANK(Inputs!D25),\"\",Inputs!D25)","v":""},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C24,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C24,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\"))","v":"-"},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C24,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C24,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\"))","v":"-"},{"$f":"IF(SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C24,'Avg Embedded Gas Svgs'!$C$5:$V$5,0)))=0,\"-\",SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C24,'Avg Embedded Gas Svgs'!$C$5:$V$5,0))))","v":"-"},"-","-",null,null,null,14,"",{"$f":"IF(ISBLANK(Inputs!L25),\"\",Inputs!L25/((1+'IOU AC'!$G$1)^(Inputs!$G25-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!M25),\"\",Inputs!M25/((1+'IOU AC'!$G$1)^(Inputs!$G25-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!N25),\"\",Inputs!N25/((1+'IOU AC'!$G$1)^(Inputs!$G25-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!O25),\"\",Inputs!O25/((1+'IOU AC'!$G$1)^(Inputs!$G25-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!P25),\"\",Inputs!P25/((1+'IOU AC'!$G$1)^(Inputs!$G25-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!Q25),\"\",Inputs!Q25/((1+'IOU AC'!$G$1)^(Inputs!$G25-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!R25),\"\",Inputs!R25/((1+'IOU AC'!$G$1)^(Inputs!$G25-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!S25),\"\",Inputs!S25/((1+'IOU AC'!$G$1)^(Inputs!$G25-2014)))","v":""},{"$f":"IFERROR(NPV('IOU AC'!$G$1/12,INDEX('AC Marginal Embedded Elec'!$D$6:$W$448,0,MATCH($C24,'AC Marginal Embedded Elec'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Elec'!$D$5:$W$5,0,MATCH($C24,'AC Marginal Embedded Elec'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"IFERROR(NPV('Gas AC'!$K$3/12,INDEX('AC Marginal Embedded Gas'!$D$6:$W$448,0,MATCH($C24,'AC Marginal Embedded Gas'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Gas'!$D$5:$W$5,0,MATCH($C24,'AC Marginal Embedded Gas'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC Water Capacity'!$B$7:$U$42,0,MATCH($C24,'AC Water Capacity'!$B$5:$U$5)))+INDEX('AC Water Capacity'!$B$6:$U$6,0,MATCH($C24,'AC Water Capacity'!$B$5:$U$5))","v":0},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC WW Capacity'!$B$7:$U$42,0,MATCH($C24,'AC WW Capacity'!$B$5:$U$5)))+INDEX('AC WW Capacity'!$B$6:$U$6,0,MATCH($C24,'AC WW Capacity'!$B$5:$U$5))","v":0},{"$f":"IFERROR(NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),\nINDEX('Commodity Cost'!$M$7:$AF$42,0,MATCH('Summary Outputs'!M24,'Commodity Cost'!$M$5:$AF$5,0)))+INDEX('Commodity Cost'!$M$6:$AF$6,1,MATCH('Summary Outputs'!M24,'Commodity Cost'!$M$5:$AF$5,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C24,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C24,'Env Benefits'!$D$5:$W$5,0))=0,\"-\",NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C24,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C24,'Env Benefits'!$D$5:$W$5,0))),\"-\")","v":"-"},"","","","","","",""]
[null,null,15,{"$f":"IF(ISBLANK(Inputs!D26),\"\",Inputs!D26)","v":""},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C25,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C25,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\"))","v":"-"},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C25,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C25,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\"))","v":"-"},{"$f":"IF(SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C25,'Avg Embedded Gas Svgs'!$C$5:$V$5,0)))=0,\"-\",SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C25,'Avg Embedded Gas Svgs'!$C$5:$V$5,0))))","v":"-"},"-","-",null,null,null,15,"",{"$f":"IF(ISBLANK(Inputs!L26),\"\",Inputs!L26/((1+'IOU AC'!$G$1)^(Inputs!$G26-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!M26),\"\",Inputs!M26/((1+'IOU AC'!$G$1)^(Inputs!$G26-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!N26),\"\",Inputs!N26/((1+'IOU AC'!$G$1)^(Inputs!$G26-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!O26),\"\",Inputs!O26/((1+'IOU AC'!$G$1)^(Inputs!$G26-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!P26),\"\",Inputs!P26/((1+'IOU AC'!$G$1)^(Inputs!$G26-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!Q26),\"\",Inputs!Q26/((1+'IOU AC'!$G$1)^(Inputs!$G26-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!R26),\"\",Inputs!R26/((1+'IOU AC'!$G$1)^(Inputs!$G26-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!S26),\"\",Inputs!S26/((1+'IOU AC'!$G$1)^(Inputs!$G26-2014)))","v":""},{"$f":"IFERROR(NPV('IOU AC'!$G$1/12,INDEX('AC Marginal Embedded Elec'!$D$6:$W$448,0,MATCH($C25,'AC Marginal Embedded Elec'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Elec'!$D$5:$W$5,0,MATCH($C25,'AC Marginal Embedded Elec'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"IFERROR(NPV('Gas AC'!$K$3/12,INDEX('AC Marginal Embedded Gas'!$D$6:$W$448,0,MATCH($C25,'AC Marginal Embedded Gas'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Gas'!$D$5:$W$5,0,MATCH($C25,'AC Marginal Embedded Gas'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC Water Capacity'!$B$7:$U$42,0,MATCH($C25,'AC Water Capacity'!$B$5:$U$5)))+INDEX('AC Water Capacity'!$B$6:$U$6,0,MATCH($C25,'AC Water Capacity'!$B$5:$U$5))","v":0},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC WW Capacity'!$B$7:$U$42,0,MATCH($C25,'AC WW Capacity'!$B$5:$U$5)))+INDEX('AC WW Capacity'!$B$6:$U$6,0,MATCH($C25,'AC WW Capacity'!$B$5:$U$5))","v":0},{"$f":"IFERROR(NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),\nINDEX('Commodity Cost'!$M$7:$AF$42,0,MATCH('Summary Outputs'!M25,'Commodity Cost'!$M$5:$AF$5,0)))+INDEX('Commodity Cost'!$M$6:$AF$6,1,MATCH('Summary Outputs'!M25,'Commodity Cost'!$M$5:$AF$5,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C25,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C25,'Env Benefits'!$D$5:$W$5,0))=0,\"-\",NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C25,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C25,'Env Benefits'!$D$5:$W$5,0))),\"-\")","v":"-"},"","","","","","",""]
[null,null,16,{"$f":"IF(ISBLANK(Inputs!D27),\"\",Inputs!D27)","v":""},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C26,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C26,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\"))","v":"-"},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C26,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C26,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\"))","v":"-"},{"$f":"IF(SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C26,'Avg Embedded Gas Svgs'!$C$5:$V$5,0)))=0,\"-\",SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C26,'Avg Embedded Gas Svgs'!$C$5:$V$5,0))))","v":"-"},"-","-",null,null,null,16,"",{"$f":"IF(ISBLANK(Inputs!L27),\"\",Inputs!L27/((1+'IOU AC'!$G$1)^(Inputs!$G27-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!M27),\"\",Inputs!M27/((1+'IOU AC'!$G$1)^(Inputs!$G27-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!N27),\"\",Inputs!N27/((1+'IOU AC'!$G$1)^(Inputs!$G27-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!O27),\"\",Inputs!O27/((1+'IOU AC'!$G$1)^(Inputs!$G27-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!P27),\"\",Inputs!P27/((1+'IOU AC'!$G$1)^(Inputs!$G27-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!Q27),\"\",Inputs!Q27/((1+'IOU AC'!$G$1)^(Inputs!$G27-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!R27),\"\",Inputs!R27/((1+'IOU AC'!$G$1)^(Inputs!$G27-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!S27),\"\",Inputs!S27/((1+'IOU AC'!$G$1)^(Inputs!$G27-2014)))","v":""},{"$f":"IFERROR(NPV('IOU AC'!$G$1/12,INDEX('AC Marginal Embedded Elec'!$D$6:$W$448,0,MATCH($C26,'AC Marginal Embedded Elec'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Elec'!$D$5:$W$5,0,MATCH($C26,'AC Marginal Embedded Elec'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"IFERROR(NPV('Gas AC'!$K$3/12,INDEX('AC Marginal Embedded Gas'!$D$6:$W$448,0,MATCH($C26,'AC Marginal Embedded Gas'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Gas'!$D$5:$W$5,0,MATCH($C26,'AC Marginal Embedded Gas'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC Water Capacity'!$B$7:$U$42,0,MATCH($C26,'AC Water Capacity'!$B$5:$U$5)))+INDEX('AC Water Capacity'!$B$6:$U$6,0,MATCH($C26,'AC Water Capacity'!$B$5:$U$5))","v":0},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC WW Capacity'!$B$7:$U$42,0,MATCH($C26,'AC WW Capacity'!$B$5:$U$5)))+INDEX('AC WW Capacity'!$B$6:$U$6,0,MATCH($C26,'AC WW Capacity'!$B$5:$U$5))","v":0},{"$f":"IFERROR(NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),\nINDEX('Commodity Cost'!$M$7:$AF$42,0,MATCH('Summary Outputs'!M26,'Commodity Cost'!$M$5:$AF$5,0)))+INDEX('Commodity Cost'!$M$6:$AF$6,1,MATCH('Summary Outputs'!M26,'Commodity Cost'!$M$5:$AF$5,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C26,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C26,'Env Benefits'!$D$5:$W$5,0))=0,\"-\",NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C26,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C26,'Env Benefits'!$D$5:$W$5,0))),\"-\")","v":"-"},"","","","","","",""]
[null,null,17,{"$f":"IF(ISBLANK(Inputs!D28),\"\",Inputs!D28)","v":""},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C27,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C27,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\"))","v":"-"},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C27,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C27,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\"))","v":"-"},{"$f":"IF(SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C27,'Avg Embedded Gas Svgs'!$C$5:$V$5,0)))=0,\"-\",SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C27,'Avg Embedded Gas Svgs'!$C$5:$V$5,0))))","v":"-"},"-","-",null,null,null,17,"",{"$f":"IF(ISBLANK(Inputs!L28),\"\",Inputs!L28/((1+'IOU AC'!$G$1)^(Inputs!$G28-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!M28),\"\",Inputs!M28/((1+'IOU AC'!$G$1)^(Inputs!$G28-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!N28),\"\",Inputs!N28/((1+'IOU AC'!$G$1)^(Inputs!$G28-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!O28),\"\",Inputs!O28/((1+'IOU AC'!$G$1)^(Inputs!$G28-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!P28),\"\",Inputs!P28/((1+'IOU AC'!$G$1)^(Inputs!$G28-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!Q28),\"\",Inputs!Q28/((1+'IOU AC'!$G$1)^(Inputs!$G28-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!R28),\"\",Inputs!R28/((1+'IOU AC'!$G$1)^(Inputs!$G28-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!S28),\"\",Inputs!S28/((1+'IOU AC'!$G$1)^(Inputs!$G28-2014)))","v":""},{"$f":"IFERROR(NPV('IOU AC'!$G$1/12,INDEX('AC Marginal Embedded Elec'!$D$6:$W$448,0,MATCH($C27,'AC Marginal Embedded Elec'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Elec'!$D$5:$W$5,0,MATCH($C27,'AC Marginal Embedded Elec'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"IFERROR(NPV('Gas AC'!$K$3/12,INDEX('AC Marginal Embedded Gas'!$D$6:$W$448,0,MATCH($C27,'AC Marginal Embedded Gas'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Gas'!$D$5:$W$5,0,MATCH($C27,'AC Marginal Embedded Gas'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC Water Capacity'!$B$7:$U$42,0,MATCH($C27,'AC Water Capacity'!$B$5:$U$5)))+INDEX('AC Water Capacity'!$B$6:$U$6,0,MATCH($C27,'AC Water Capacity'!$B$5:$U$5))","v":0},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC WW Capacity'!$B$7:$U$42,0,MATCH($C27,'AC WW Capacity'!$B$5:$U$5)))+INDEX('AC WW Capacity'!$B$6:$U$6,0,MATCH($C27,'AC WW Capacity'!$B$5:$U$5))","v":0},{"$f":"IFERROR(NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),\nINDEX('Commodity Cost'!$M$7:$AF$42,0,MATCH('Summary Outputs'!M27,'Commodity Cost'!$M$5:$AF$5,0)))+INDEX('Commodity Cost'!$M$6:$AF$6,1,MATCH('Summary Outputs'!M27,'Commodity Cost'!$M$5:$AF$5,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C27,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C27,'Env Benefits'!$D$5:$W$5,0))=0,\"-\",NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C27,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C27,'Env Benefits'!$D$5:$W$5,0))),\"-\")","v":"-"},"","","","","","",""]
[null,null,18,{"$f":"IF(ISBLANK(Inputs!D29),\"\",Inputs!D29)","v":""},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C28,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C28,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\"))","v":"-"},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C28,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C28,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\"))","v":"-"},{"$f":"IF(SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C28,'Avg Embedded Gas Svgs'!$C$5:$V$5,0)))=0,\"-\",SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C28,'Avg Embedded Gas Svgs'!$C$5:$V$5,0))))","v":"-"},"-","-",null,null,null,18,"",{"$f":"IF(ISBLANK(Inputs!L29),\"\",Inputs!L29/((1+'IOU AC'!$G$1)^(Inputs!$G29-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!M29),\"\",Inputs!M29/((1+'IOU AC'!$G$1)^(Inputs!$G29-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!N29),\"\",Inputs!N29/((1+'IOU AC'!$G$1)^(Inputs!$G29-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!O29),\"\",Inputs!O29/((1+'IOU AC'!$G$1)^(Inputs!$G29-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!P29),\"\",Inputs!P29/((1+'IOU AC'!$G$1)^(Inputs!$G29-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!Q29),\"\",Inputs!Q29/((1+'IOU AC'!$G$1)^(Inputs!$G29-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!R29),\"\",Inputs!R29/((1+'IOU AC'!$G$1)^(Inputs!$G29-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!S29),\"\",Inputs!S29/((1+'IOU AC'!$G$1)^(Inputs!$G29-2014)))","v":""},{"$f":"IFERROR(NPV('IOU AC'!$G$1/12,INDEX('AC Marginal Embedded Elec'!$D$6:$W$448,0,MATCH($C28,'AC Marginal Embedded Elec'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Elec'!$D$5:$W$5,0,MATCH($C28,'AC Marginal Embedded Elec'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"IFERROR(NPV('Gas AC'!$K$3/12,INDEX('AC Marginal Embedded Gas'!$D$6:$W$448,0,MATCH($C28,'AC Marginal Embedded Gas'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Gas'!$D$5:$W$5,0,MATCH($C28,'AC Marginal Embedded Gas'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC Water Capacity'!$B$7:$U$42,0,MATCH($C28,'AC Water Capacity'!$B$5:$U$5)))+INDEX('AC Water Capacity'!$B$6:$U$6,0,MATCH($C28,'AC Water Capacity'!$B$5:$U$5))","v":0},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC WW Capacity'!$B$7:$U$42,0,MATCH($C28,'AC WW Capacity'!$B$5:$U$5)))+INDEX('AC WW Capacity'!$B$6:$U$6,0,MATCH($C28,'AC WW Capacity'!$B$5:$U$5))","v":0},{"$f":"IFERROR(NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),\nINDEX('Commodity Cost'!$M$7:$AF$42,0,MATCH('Summary Outputs'!M28,'Commodity Cost'!$M$5:$AF$5,0)))+INDEX('Commodity Cost'!$M$6:$AF$6,1,MATCH('Summary Outputs'!M28,'Commodity Cost'!$M$5:$AF$5,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C28,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C28,'Env Benefits'!$D$5:$W$5,0))=0,\"-\",NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C28,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C28,'Env Benefits'!$D$5:$W$5,0))),\"-\")","v":"-"},"","","","","","",""]
[null,null,19,{"$f":"IF(ISBLANK(Inputs!D30),\"\",Inputs!D30)","v":""},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C29,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C29,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\"))","v":"-"},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C29,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C29,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\"))","v":"-"},{"$f":"IF(SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C29,'Avg Embedded Gas Svgs'!$C$5:$V$5,0)))=0,\"-\",SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C29,'Avg Embedded Gas Svgs'!$C$5:$V$5,0))))","v":"-"},"-","-",null,null,null,19,"",{"$f":"IF(ISBLANK(Inputs!L30),\"\",Inputs!L30/((1+'IOU AC'!$G$1)^(Inputs!$G30-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!M30),\"\",Inputs!M30/((1+'IOU AC'!$G$1)^(Inputs!$G30-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!N30),\"\",Inputs!N30/((1+'IOU AC'!$G$1)^(Inputs!$G30-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!O30),\"\",Inputs!O30/((1+'IOU AC'!$G$1)^(Inputs!$G30-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!P30),\"\",Inputs!P30/((1+'IOU AC'!$G$1)^(Inputs!$G30-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!Q30),\"\",Inputs!Q30/((1+'IOU AC'!$G$1)^(Inputs!$G30-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!R30),\"\",Inputs!R30/((1+'IOU AC'!$G$1)^(Inputs!$G30-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!S30),\"\",Inputs!S30/((1+'IOU AC'!$G$1)^(Inputs!$G30-2014)))","v":""},{"$f":"IFERROR(NPV('IOU AC'!$G$1/12,INDEX('AC Marginal Embedded Elec'!$D$6:$W$448,0,MATCH($C29,'AC Marginal Embedded Elec'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Elec'!$D$5:$W$5,0,MATCH($C29,'AC Marginal Embedded Elec'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"IFERROR(NPV('Gas AC'!$K$3/12,INDEX('AC Marginal Embedded Gas'!$D$6:$W$448,0,MATCH($C29,'AC Marginal Embedded Gas'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Gas'!$D$5:$W$5,0,MATCH($C29,'AC Marginal Embedded Gas'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC Water Capacity'!$B$7:$U$42,0,MATCH($C29,'AC Water Capacity'!$B$5:$U$5)))+INDEX('AC Water Capacity'!$B$6:$U$6,0,MATCH($C29,'AC Water Capacity'!$B$5:$U$5))","v":0},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC WW Capacity'!$B$7:$U$42,0,MATCH($C29,'AC WW Capacity'!$B$5:$U$5)))+INDEX('AC WW Capacity'!$B$6:$U$6,0,MATCH($C29,'AC WW Capacity'!$B$5:$U$5))","v":0},{"$f":"IFERROR(NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),\nINDEX('Commodity Cost'!$M$7:$AF$42,0,MATCH('Summary Outputs'!M29,'Commodity Cost'!$M$5:$AF$5,0)))+INDEX('Commodity Cost'!$M$6:$AF$6,1,MATCH('Summary Outputs'!M29,'Commodity Cost'!$M$5:$AF$5,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C29,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C29,'Env Benefits'!$D$5:$W$5,0))=0,\"-\",NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C29,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C29,'Env Benefits'!$D$5:$W$5,0))),\"-\")","v":"-"},"","","","","","",""]
[null,null,20,{"$f":"IF(ISBLANK(Inputs!D31),\"\",Inputs!D31)","v":""},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C30,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C30,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"IOU\"))","v":"-"},{"$f":"IF(SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C30,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\")=0,\"-\",SUMIFS(INDEX('Avg Embedded Electric Svgs'!$D:$W,0,MATCH($C30,'Avg Embedded Electric Svgs'!$D$5:$W$5,0)),'Avg Embedded Electric Svgs'!$A:$A,\"Non-IOU\"))","v":"-"},{"$f":"IF(SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C30,'Avg Embedded Gas Svgs'!$C$5:$V$5,0)))=0,\"-\",SUM(INDEX('Avg Embedded Gas Svgs'!$C$6:$V$17,0,MATCH($C30,'Avg Embedded Gas Svgs'!$C$5:$V$5,0))))","v":"-"},"-","-",null,null,null,20,"",{"$f":"IF(ISBLANK(Inputs!L31),\"\",Inputs!L31/((1+'IOU AC'!$G$1)^(Inputs!$G31-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!M31),\"\",Inputs!M31/((1+'IOU AC'!$G$1)^(Inputs!$G31-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!N31),\"\",Inputs!N31/((1+'IOU AC'!$G$1)^(Inputs!$G31-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!O31),\"\",Inputs!O31/((1+'IOU AC'!$G$1)^(Inputs!$G31-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!P31),\"\",Inputs!P31/((1+'IOU AC'!$G$1)^(Inputs!$G31-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!Q31),\"\",Inputs!Q31/((1+'IOU AC'!$G$1)^(Inputs!$G31-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!R31),\"\",Inputs!R31/((1+'IOU AC'!$G$1)^(Inputs!$G31-2014)))","v":""},{"$f":"IF(ISBLANK(Inputs!S31),\"\",Inputs!S31/((1+'IOU AC'!$G$1)^(Inputs!$G31-2014)))","v":""},{"$f":"IFERROR(NPV('IOU AC'!$G$1/12,INDEX('AC Marginal Embedded Elec'!$D$6:$W$448,0,MATCH($C30,'AC Marginal Embedded Elec'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Elec'!$D$5:$W$5,0,MATCH($C30,'AC Marginal Embedded Elec'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"IFERROR(NPV('Gas AC'!$K$3/12,INDEX('AC Marginal Embedded Gas'!$D$6:$W$448,0,MATCH($C30,'AC Marginal Embedded Gas'!$D$4:$W$4,0)))+INDEX('AC Marginal Embedded Gas'!$D$5:$W$5,0,MATCH($C30,'AC Marginal Embedded Gas'!$D$4:$W$4,0)),\"-\")","v":"-"},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC Water Capacity'!$B$7:$U$42,0,MATCH($C30,'AC Water Capacity'!$B$5:$U$5)))+INDEX('AC Water Capacity'!$B$6:$U$6,0,MATCH($C30,'AC Water Capacity'!$B$5:$U$5))","v":0},{"$f":"NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),INDEX('AC WW Capacity'!$B$7:$U$42,0,MATCH($C30,'AC WW Capacity'!$B$5:$U$5)))+INDEX('AC WW Capacity'!$B$6:$U$6,0,MATCH($C30,'AC WW Capacity'!$B$5:$U$5))","v":0},{"$f":"IFERROR(NPV(IF(Inputs!$K$3='Water Capacity AC'!$H$1,'Water Capacity AC'!$H$2,'Water Capacity AC'!$I$2),\nINDEX('Commodity Cost'!$M$7:$AF$42,0,MATCH('Summary Outputs'!M30,'Commodity Cost'!$M$5:$AF$5,0)))+INDEX('Commodity Cost'!$M$6:$AF$6,1,MATCH('Summary Outputs'!M30,'Commodity Cost'!$M$5:$AF$5,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C30,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C30,'Env Benefits'!$D$5:$W$5,0))=0,\"-\",NPV('Env Ben'!$G$1/12,INDEX('Env Benefits'!$D$7:$W$449,0,MATCH($C30,'Env Benefits'!$D$5:$W$5,0)))+INDEX('Env Benefits'!$D$6:$W$6,0,MATCH($C30,'Env Benefits'!$D$5:$W$5,0))),\"-\")","v":"-"},"","","","","","",""]
[null,null,"Total",null,{"$f":"SUM(E11:E30)","v":0},{"$f":"SUM(F11:F30)","v":0},0,0,0,null,null,null,"Total",null,{"$f":"SUM(O11:O30)","v":0},{"$f":"SUM(P11:P30)","v":0},0,0,{"$f":"SUM(S11:S30)","v":0},{"$f":"SUM(T11:T30)","v":0},0,0,{"$f":"SUM(W11:W30)","v":0},{"$f":"SUM(X11:X30)","v":0},{"$f":"SUM(Y11:Y30)","v":0},0,0,{"$f":"SUM(AB11:AB30)","v":0},"","",{"$f":"IFERROR(SUM($Y31)/SUM($T31:$V31),\"\")","v":""},{"$f":"IFERROR(SUM($Y31)/SUM($S31,$V31),\"\")","v":""},{"$f":"IFERROR(SUM($Y31)/SUM($T31:$V31),\"\")","v":""},{"$f":"IFERROR(SUM($Y31:$AB31)/SUM($T31:$V31),\"\")","v":""},{"$f":"IFERROR(SUM($Y31)/SUM($S31,$V31),\"\")","v":""}]

{"sheet":"Avg Embedded Electric Svgs","index":5,"n_rows":29,"n_cols":23,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["Average Embedded Electrical Energy in Water Savings by Measure"]
[]
["Units: kWh"]
[null,null,null,"Measure ID#"]
["IOU vs. Non-IOU","Year","Month",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["IOU",2014,"January",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B6,'Hist. Supply'!$E$7:$E$86,$A6,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B6,'Hist. Supply'!$E$7:$E$86,$A6,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B6,'Hist. Supply'!$E$7:$E$86,$A6,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B6,'Hist. Supply'!$E$7:$E$86,$A6,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B6,'Hist. Supply'!$E$7:$E$86,$A6,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B6,'Hist. Supply'!$E$7:$E$86,$A6,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B6,'Hist. Supply'!$E$7:$E$86,$A6,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B6,'Hist. Supply'!$E$7:$E$86,$A6,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B6,'Hist. Supply'!$E$7:$E$86,$A6,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B6,'Hist. Supply'!$E$7:$E$86,$A6,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B6,'Hist. Supply'!$E$7:$E$86,$A6,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B6,'Hist. Supply'!$E$7:$E$86,$A6,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B6,'Hist. Supply'!$E$7:$E$86,$A6,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B6,'Hist. Supply'!$E$7:$E$86,$A6,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B6,'Hist. Supply'!$E$7:$E$86,$A6,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B6,'Hist. Supply'!$E$7:$E$86,$A6,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B6,'Hist. Supply'!$E$7:$E$86,$A6,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B6,'Hist. Supply'!$E$7:$E$86,$A6,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B6,'Hist. Supply'!$E$7:$E$86,$A6,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B6,'Hist. Supply'!$E$7:$E$86,$A6,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["IOU",{"$f":"B6","v":2014},"February",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B7,'Hist. Supply'!$E$7:$E$86,$A7,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B7,'Hist. Supply'!$E$7:$E$86,$A7,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B7,'Hist. Supply'!$E$7:$E$86,$A7,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B7,'Hist. Supply'!$E$7:$E$86,$A7,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B7,'Hist. Supply'!$E$7:$E$86,$A7,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B7,'Hist. Supply'!$E$7:$E$86,$A7,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B7,'Hist. Supply'!$E$7:$E$86,$A7,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B7,'Hist. Supply'!$E$7:$E$86,$A7,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B7,'Hist. Supply'!$E$7:$E$86,$A7,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B7,'Hist. Supply'!$E$7:$E$86,$A7,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B7,'Hist. Supply'!$E$7:$E$86,$A7,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B7,'Hist. Supply'!$E$7:$E$86,$A7,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B7,'Hist. Supply'!$E$7:$E$86,$A7,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B7,'Hist. Supply'!$E$7:$E$86,$A7,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B7,'Hist. Supply'!$E$7:$E$86,$A7,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B7,'Hist. Supply'!$E$7:$E$86,$A7,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B7,'Hist. Supply'!$E$7:$E$86,$A7,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B7,'Hist. Supply'!$E$7:$E$86,$A7,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B7,'Hist. Supply'!$E$7:$E$86,$A7,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B7,'Hist. Supply'!$E$7:$E$86,$A7,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["IOU",2014,"March",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B8,'Hist. Supply'!$E$7:$E$86,$A8,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B8,'Hist. Supply'!$E$7:$E$86,$A8,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B8,'Hist. Supply'!$E$7:$E$86,$A8,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B8,'Hist. Supply'!$E$7:$E$86,$A8,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B8,'Hist. Supply'!$E$7:$E$86,$A8,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B8,'Hist. Supply'!$E$7:$E$86,$A8,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B8,'Hist. Supply'!$E$7:$E$86,$A8,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B8,'Hist. Supply'!$E$7:$E$86,$A8,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B8,'Hist. Supply'!$E$7:$E$86,$A8,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B8,'Hist. Supply'!$E$7:$E$86,$A8,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B8,'Hist. Supply'!$E$7:$E$86,$A8,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B8,'Hist. Supply'!$E$7:$E$86,$A8,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B8,'Hist. Supply'!$E$7:$E$86,$A8,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B8,'Hist. Supply'!$E$7:$E$86,$A8,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B8,'Hist. Supply'!$E$7:$E$86,$A8,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B8,'Hist. Supply'!$E$7:$E$86,$A8,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B8,'Hist. Supply'!$E$7:$E$86,$A8,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B8,'Hist. Supply'!$E$7:$E$86,$A8,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B8,'Hist. Supply'!$E$7:$E$86,$A8,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B8,'Hist. Supply'!$E$7:$E$86,$A8,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["IOU",2014,"April",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B9,'Hist. Supply'!$E$7:$E$86,$A9,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B9,'Hist. Supply'!$E$7:$E$86,$A9,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B9,'Hist. Supply'!$E$7:$E$86,$A9,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B9,'Hist. Supply'!$E$7:$E$86,$A9,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B9,'Hist. Supply'!$E$7:$E$86,$A9,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B9,'Hist. Supply'!$E$7:$E$86,$A9,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B9,'Hist. Supply'!$E$7:$E$86,$A9,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B9,'Hist. Supply'!$E$7:$E$86,$A9,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B9,'Hist. Supply'!$E$7:$E$86,$A9,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B9,'Hist. Supply'!$E$7:$E$86,$A9,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B9,'Hist. Supply'!$E$7:$E$86,$A9,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B9,'Hist. Supply'!$E$7:$E$86,$A9,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B9,'Hist. Supply'!$E$7:$E$86,$A9,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B9,'Hist. Supply'!$E$7:$E$86,$A9,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B9,'Hist. Supply'!$E$7:$E$86,$A9,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B9,'Hist. Supply'!$E$7:$E$86,$A9,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B9,'Hist. Supply'!$E$7:$E$86,$A9,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B9,'Hist. Supply'!$E$7:$E$86,$A9,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B9,'Hist. Supply'!$E$7:$E$86,$A9,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B9,'Hist. Supply'!$E$7:$E$86,$A9,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["IOU",2014,"May",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B10,'Hist. Supply'!$E$7:$E$86,$A10,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B10,'Hist. Supply'!$E$7:$E$86,$A10,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B10,'Hist. Supply'!$E$7:$E$86,$A10,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B10,'Hist. Supply'!$E$7:$E$86,$A10,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B10,'Hist. Supply'!$E$7:$E$86,$A10,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B10,'Hist. Supply'!$E$7:$E$86,$A10,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B10,'Hist. Supply'!$E$7:$E$86,$A10,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B10,'Hist. Supply'!$E$7:$E$86,$A10,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B10,'Hist. Supply'!$E$7:$E$86,$A10,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B10,'Hist. Supply'!$E$7:$E$86,$A10,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B10,'Hist. Supply'!$E$7:$E$86,$A10,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B10,'Hist. Supply'!$E$7:$E$86,$A10,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B10,'Hist. Supply'!$E$7:$E$86,$A10,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B10,'Hist. Supply'!$E$7:$E$86,$A10,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B10,'Hist. Supply'!$E$7:$E$86,$A10,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B10,'Hist. Supply'!$E$7:$E$86,$A10,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B10,'Hist. Supply'!$E$7:$E$86,$A10,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B10,'Hist. Supply'!$E$7:$E$86,$A10,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B10,'Hist. Supply'!$E$7:$E$86,$A10,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B10,'Hist. Supply'!$E$7:$E$86,$A10,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["IOU",2014,"June",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B11,'Hist. Supply'!$E$7:$E$86,$A11,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B11,'Hist. Supply'!$E$7:$E$86,$A11,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B11,'Hist. Supply'!$E$7:$E$86,$A11,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B11,'Hist. Supply'!$E$7:$E$86,$A11,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B11,'Hist. Supply'!$E$7:$E$86,$A11,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B11,'Hist. Supply'!$E$7:$E$86,$A11,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B11,'Hist. Supply'!$E$7:$E$86,$A11,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B11,'Hist. Supply'!$E$7:$E$86,$A11,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B11,'Hist. Supply'!$E$7:$E$86,$A11,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B11,'Hist. Supply'!$E$7:$E$86,$A11,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B11,'Hist. Supply'!$E$7:$E$86,$A11,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B11,'Hist. Supply'!$E$7:$E$86,$A11,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B11,'Hist. Supply'!$E$7:$E$86,$A11,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B11,'Hist. Supply'!$E$7:$E$86,$A11,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B11,'Hist. Supply'!$E$7:$E$86,$A11,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B11,'Hist. Supply'!$E$7:$E$86,$A11,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B11,'Hist. Supply'!$E$7:$E$86,$A11,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B11,'Hist. Supply'!$E$7:$E$86,$A11,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B11,'Hist. Supply'!$E$7:$E$86,$A11,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B11,'Hist. Supply'!$E$7:$E$86,$A11,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["IOU",2014,"July",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B12,'Hist. Supply'!$E$7:$E$86,$A12,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B12,'Hist. Supply'!$E$7:$E$86,$A12,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B12,'Hist. Supply'!$E$7:$E$86,$A12,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B12,'Hist. Supply'!$E$7:$E$86,$A12,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B12,'Hist. Supply'!$E$7:$E$86,$A12,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B12,'Hist. Supply'!$E$7:$E$86,$A12,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B12,'Hist. Supply'!$E$7:$E$86,$A12,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B12,'Hist. Supply'!$E$7:$E$86,$A12,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B12,'Hist. Supply'!$E$7:$E$86,$A12,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B12,'Hist. Supply'!$E$7:$E$86,$A12,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B12,'Hist. Supply'!$E$7:$E$86,$A12,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B12,'Hist. Supply'!$E$7:$E$86,$A12,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B12,'Hist. Supply'!$E$7:$E$86,$A12,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B12,'Hist. Supply'!$E$7:$E$86,$A12,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B12,'Hist. Supply'!$E$7:$E$86,$A12,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B12,'Hist. Supply'!$E$7:$E$86,$A12,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B12,'Hist. Supply'!$E$7:$E$86,$A12,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B12,'Hist. Supply'!$E$7:$E$86,$A12,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B12,'Hist. Supply'!$E$7:$E$86,$A12,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B12,'Hist. Supply'!$E$7:$E$86,$A12,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["IOU",2014,"August",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B13,'Hist. Supply'!$E$7:$E$86,$A13,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B13,'Hist. Supply'!$E$7:$E$86,$A13,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B13,'Hist. Supply'!$E$7:$E$86,$A13,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B13,'Hist. Supply'!$E$7:$E$86,$A13,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B13,'Hist. Supply'!$E$7:$E$86,$A13,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B13,'Hist. Supply'!$E$7:$E$86,$A13,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B13,'Hist. Supply'!$E$7:$E$86,$A13,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B13,'Hist. Supply'!$E$7:$E$86,$A13,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B13,'Hist. Supply'!$E$7:$E$86,$A13,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B13,'Hist. Supply'!$E$7:$E$86,$A13,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B13,'Hist. Supply'!$E$7:$E$86,$A13,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B13,'Hist. Supply'!$E$7:$E$86,$A13,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B13,'Hist. Supply'!$E$7:$E$86,$A13,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B13,'Hist. Supply'!$E$7:$E$86,$A13,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B13,'Hist. Supply'!$E$7:$E$86,$A13,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B13,'Hist. Supply'!$E$7:$E$86,$A13,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B13,'Hist. Supply'!$E$7:$E$86,$A13,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B13,'Hist. Supply'!$E$7:$E$86,$A13,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B13,'Hist. Supply'!$E$7:$E$86,$A13,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B13,'Hist. Supply'!$E$7:$E$86,$A13,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["IOU",2014,"September",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B14,'Hist. Supply'!$E$7:$E$86,$A14,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B14,'Hist. Supply'!$E$7:$E$86,$A14,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B14,'Hist. Supply'!$E$7:$E$86,$A14,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B14,'Hist. Supply'!$E$7:$E$86,$A14,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B14,'Hist. Supply'!$E$7:$E$86,$A14,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B14,'Hist. Supply'!$E$7:$E$86,$A14,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B14,'Hist. Supply'!$E$7:$E$86,$A14,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B14,'Hist. Supply'!$E$7:$E$86,$A14,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B14,'Hist. Supply'!$E$7:$E$86,$A14,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B14,'Hist. Supply'!$E$7:$E$86,$A14,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B14,'Hist. Supply'!$E$7:$E$86,$A14,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B14,'Hist. Supply'!$E$7:$E$86,$A14,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B14,'Hist. Supply'!$E$7:$E$86,$A14,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B14,'Hist. Supply'!$E$7:$E$86,$A14,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B14,'Hist. Supply'!$E$7:$E$86,$A14,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B14,'Hist. Supply'!$E$7:$E$86,$A14,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B14,'Hist. Supply'!$E$7:$E$86,$A14,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B14,'Hist. Supply'!$E$7:$E$86,$A14,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B14,'Hist. Supply'!$E$7:$E$86,$A14,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B14,'Hist. Supply'!$E$7:$E$86,$A14,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["IOU",2014,"October",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B15,'Hist. Supply'!$E$7:$E$86,$A15,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B15,'Hist. Supply'!$E$7:$E$86,$A15,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B15,'Hist. Supply'!$E$7:$E$86,$A15,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B15,'Hist. Supply'!$E$7:$E$86,$A15,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B15,'Hist. Supply'!$E$7:$E$86,$A15,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B15,'Hist. Supply'!$E$7:$E$86,$A15,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B15,'Hist. Supply'!$E$7:$E$86,$A15,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B15,'Hist. Supply'!$E$7:$E$86,$A15,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B15,'Hist. Supply'!$E$7:$E$86,$A15,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B15,'Hist. Supply'!$E$7:$E$86,$A15,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B15,'Hist. Supply'!$E$7:$E$86,$A15,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B15,'Hist. Supply'!$E$7:$E$86,$A15,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B15,'Hist. Supply'!$E$7:$E$86,$A15,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B15,'Hist. Supply'!$E$7:$E$86,$A15,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B15,'Hist. Supply'!$E$7:$E$86,$A15,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B15,'Hist. Supply'!$E$7:$E$86,$A15,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B15,'Hist. Supply'!$E$7:$E$86,$A15,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B15,'Hist. Supply'!$E$7:$E$86,$A15,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B15,'Hist. Supply'!$E$7:$E$86,$A15,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B15,'Hist. Supply'!$E$7:$E$86,$A15,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["IOU",2014,"November",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B16,'Hist. Supply'!$E$7:$E$86,$A16,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B16,'Hist. Supply'!$E$7:$E$86,$A16,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B16,'Hist. Supply'!$E$7:$E$86,$A16,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B16,'Hist. Supply'!$E$7:$E$86,$A16,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B16,'Hist. Supply'!$E$7:$E$86,$A16,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B16,'Hist. Supply'!$E$7:$E$86,$A16,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B16,'Hist. Supply'!$E$7:$E$86,$A16,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B16,'Hist. Supply'!$E$7:$E$86,$A16,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B16,'Hist. Supply'!$E$7:$E$86,$A16,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B16,'Hist. Supply'!$E$7:$E$86,$A16,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B16,'Hist. Supply'!$E$7:$E$86,$A16,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B16,'Hist. Supply'!$E$7:$E$86,$A16,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B16,'Hist. Supply'!$E$7:$E$86,$A16,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B16,'Hist. Supply'!$E$7:$E$86,$A16,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B16,'Hist. Supply'!$E$7:$E$86,$A16,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B16,'Hist. Supply'!$E$7:$E$86,$A16,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B16,'Hist. Supply'!$E$7:$E$86,$A16,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B16,'Hist. Supply'!$E$7:$E$86,$A16,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B16,'Hist. Supply'!$E$7:$E$86,$A16,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B16,'Hist. Supply'!$E$7:$E$86,$A16,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["IOU",2014,"December",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B17,'Hist. Supply'!$E$7:$E$86,$A17,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B17,'Hist. Supply'!$E$7:$E$86,$A17,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B17,'Hist. Supply'!$E$7:$E$86,$A17,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B17,'Hist. Supply'!$E$7:$E$86,$A17,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B17,'Hist. Supply'!$E$7:$E$86,$A17,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B17,'Hist. Supply'!$E$7:$E$86,$A17,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B17,'Hist. Supply'!$E$7:$E$86,$A17,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B17,'Hist. Supply'!$E$7:$E$86,$A17,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B17,'Hist. Supply'!$E$7:$E$86,$A17,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B17,'Hist. Supply'!$E$7:$E$86,$A17,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B17,'Hist. Supply'!$E$7:$E$86,$A17,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B17,'Hist. Supply'!$E$7:$E$86,$A17,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B17,'Hist. Supply'!$E$7:$E$86,$A17,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B17,'Hist. Supply'!$E$7:$E$86,$A17,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B17,'Hist. Supply'!$E$7:$E$86,$A17,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B17,'Hist. Supply'!$E$7:$E$86,$A17,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B17,'Hist. Supply'!$E$7:$E$86,$A17,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B17,'Hist. Supply'!$E$7:$E$86,$A17,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B17,'Hist. Supply'!$E$7:$E$86,$A17,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B17,'Hist. Supply'!$E$7:$E$86,$A17,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["Non-IOU",2014,"January",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B18,'Hist. Supply'!$E$7:$E$86,$A18,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B18,'Hist. Supply'!$E$7:$E$86,$A18,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B18,'Hist. Supply'!$E$7:$E$86,$A18,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B18,'Hist. Supply'!$E$7:$E$86,$A18,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B18,'Hist. Supply'!$E$7:$E$86,$A18,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B18,'Hist. Supply'!$E$7:$E$86,$A18,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B18,'Hist. Supply'!$E$7:$E$86,$A18,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B18,'Hist. Supply'!$E$7:$E$86,$A18,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B18,'Hist. Supply'!$E$7:$E$86,$A18,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B18,'Hist. Supply'!$E$7:$E$86,$A18,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B18,'Hist. Supply'!$E$7:$E$86,$A18,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B18,'Hist. Supply'!$E$7:$E$86,$A18,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B18,'Hist. Supply'!$E$7:$E$86,$A18,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B18,'Hist. Supply'!$E$7:$E$86,$A18,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B18,'Hist. Supply'!$E$7:$E$86,$A18,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B18,'Hist. Supply'!$E$7:$E$86,$A18,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B18,'Hist. Supply'!$E$7:$E$86,$A18,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B18,'Hist. Supply'!$E$7:$E$86,$A18,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B18,'Hist. Supply'!$E$7:$E$86,$A18,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B18,'Hist. Supply'!$E$7:$E$86,$A18,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["Non-IOU",2014,"February",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B19,'Hist. Supply'!$E$7:$E$86,$A19,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B19,'Hist. Supply'!$E$7:$E$86,$A19,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B19,'Hist. Supply'!$E$7:$E$86,$A19,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B19,'Hist. Supply'!$E$7:$E$86,$A19,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B19,'Hist. Supply'!$E$7:$E$86,$A19,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B19,'Hist. Supply'!$E$7:$E$86,$A19,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B19,'Hist. Supply'!$E$7:$E$86,$A19,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B19,'Hist. Supply'!$E$7:$E$86,$A19,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B19,'Hist. Supply'!$E$7:$E$86,$A19,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B19,'Hist. Supply'!$E$7:$E$86,$A19,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B19,'Hist. Supply'!$E$7:$E$86,$A19,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B19,'Hist. Supply'!$E$7:$E$86,$A19,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B19,'Hist. Supply'!$E$7:$E$86,$A19,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B19,'Hist. Supply'!$E$7:$E$86,$A19,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B19,'Hist. Supply'!$E$7:$E$86,$A19,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B19,'Hist. Supply'!$E$7:$E$86,$A19,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B19,'Hist. Supply'!$E$7:$E$86,$A19,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B19,'Hist. Supply'!$E$7:$E$86,$A19,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B19,'Hist. Supply'!$E$7:$E$86,$A19,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B19,'Hist. Supply'!$E$7:$E$86,$A19,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["Non-IOU",2014,"March",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B20,'Hist. Supply'!$E$7:$E$86,$A20,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B20,'Hist. Supply'!$E$7:$E$86,$A20,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B20,'Hist. Supply'!$E$7:$E$86,$A20,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B20,'Hist. Supply'!$E$7:$E$86,$A20,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B20,'Hist. Supply'!$E$7:$E$86,$A20,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B20,'Hist. Supply'!$E$7:$E$86,$A20,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B20,'Hist. Supply'!$E$7:$E$86,$A20,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B20,'Hist. Supply'!$E$7:$E$86,$A20,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B20,'Hist. Supply'!$E$7:$E$86,$A20,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B20,'Hist. Supply'!$E$7:$E$86,$A20,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B20,'Hist. Supply'!$E$7:$E$86,$A20,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B20,'Hist. Supply'!$E$7:$E$86,$A20,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B20,'Hist. Supply'!$E$7:$E$86,$A20,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B20,'Hist. Supply'!$E$7:$E$86,$A20,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B20,'Hist. Supply'!$E$7:$E$86,$A20,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B20,'Hist. Supply'!$E$7:$E$86,$A20,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B20,'Hist. Supply'!$E$7:$E$86,$A20,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B20,'Hist. Supply'!$E$7:$E$86,$A20,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B20,'Hist. Supply'!$E$7:$E$86,$A20,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B20,'Hist. Supply'!$E$7:$E$86,$A20,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["Non-IOU",2014,"April",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B21,'Hist. Supply'!$E$7:$E$86,$A21,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B21,'Hist. Supply'!$E$7:$E$86,$A21,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B21,'Hist. Supply'!$E$7:$E$86,$A21,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B21,'Hist. Supply'!$E$7:$E$86,$A21,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B21,'Hist. Supply'!$E$7:$E$86,$A21,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B21,'Hist. Supply'!$E$7:$E$86,$A21,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B21,'Hist. Supply'!$E$7:$E$86,$A21,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B21,'Hist. Supply'!$E$7:$E$86,$A21,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B21,'Hist. Supply'!$E$7:$E$86,$A21,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B21,'Hist. Supply'!$E$7:$E$86,$A21,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B21,'Hist. Supply'!$E$7:$E$86,$A21,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B21,'Hist. Supply'!$E$7:$E$86,$A21,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B21,'Hist. Supply'!$E$7:$E$86,$A21,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B21,'Hist. Supply'!$E$7:$E$86,$A21,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B21,'Hist. Supply'!$E$7:$E$86,$A21,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B21,'Hist. Supply'!$E$7:$E$86,$A21,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B21,'Hist. Supply'!$E$7:$E$86,$A21,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B21,'Hist. Supply'!$E$7:$E$86,$A21,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B21,'Hist. Supply'!$E$7:$E$86,$A21,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B21,'Hist. Supply'!$E$7:$E$86,$A21,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["Non-IOU",2014,"May",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B22,'Hist. Supply'!$E$7:$E$86,$A22,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B22,'Hist. Supply'!$E$7:$E$86,$A22,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B22,'Hist. Supply'!$E$7:$E$86,$A22,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B22,'Hist. Supply'!$E$7:$E$86,$A22,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B22,'Hist. Supply'!$E$7:$E$86,$A22,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B22,'Hist. Supply'!$E$7:$E$86,$A22,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B22,'Hist. Supply'!$E$7:$E$86,$A22,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B22,'Hist. Supply'!$E$7:$E$86,$A22,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B22,'Hist. Supply'!$E$7:$E$86,$A22,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B22,'Hist. Supply'!$E$7:$E$86,$A22,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B22,'Hist. Supply'!$E$7:$E$86,$A22,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B22,'Hist. Supply'!$E$7:$E$86,$A22,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B22,'Hist. Supply'!$E$7:$E$86,$A22,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B22,'Hist. Supply'!$E$7:$E$86,$A22,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B22,'Hist. Supply'!$E$7:$E$86,$A22,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B22,'Hist. Supply'!$E$7:$E$86,$A22,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B22,'Hist. Supply'!$E$7:$E$86,$A22,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B22,'Hist. Supply'!$E$7:$E$86,$A22,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B22,'Hist. Supply'!$E$7:$E$86,$A22,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B22,'Hist. Supply'!$E$7:$E$86,$A22,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["Non-IOU",2014,"June",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B23,'Hist. Supply'!$E$7:$E$86,$A23,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B23,'Hist. Supply'!$E$7:$E$86,$A23,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B23,'Hist. Supply'!$E$7:$E$86,$A23,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B23,'Hist. Supply'!$E$7:$E$86,$A23,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B23,'Hist. Supply'!$E$7:$E$86,$A23,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B23,'Hist. Supply'!$E$7:$E$86,$A23,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B23,'Hist. Supply'!$E$7:$E$86,$A23,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B23,'Hist. Supply'!$E$7:$E$86,$A23,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B23,'Hist. Supply'!$E$7:$E$86,$A23,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B23,'Hist. Supply'!$E$7:$E$86,$A23,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B23,'Hist. Supply'!$E$7:$E$86,$A23,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B23,'Hist. Supply'!$E$7:$E$86,$A23,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B23,'Hist. Supply'!$E$7:$E$86,$A23,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B23,'Hist. Supply'!$E$7:$E$86,$A23,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B23,'Hist. Supply'!$E$7:$E$86,$A23,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B23,'Hist. Supply'!$E$7:$E$86,$A23,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B23,'Hist. Supply'!$E$7:$E$86,$A23,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B23,'Hist. Supply'!$E$7:$E$86,$A23,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B23,'Hist. Supply'!$E$7:$E$86,$A23,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B23,'Hist. Supply'!$E$7:$E$86,$A23,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["Non-IOU",2014,"July",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B24,'Hist. Supply'!$E$7:$E$86,$A24,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B24,'Hist. Supply'!$E$7:$E$86,$A24,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B24,'Hist. Supply'!$E$7:$E$86,$A24,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B24,'Hist. Supply'!$E$7:$E$86,$A24,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B24,'Hist. Supply'!$E$7:$E$86,$A24,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B24,'Hist. Supply'!$E$7:$E$86,$A24,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B24,'Hist. Supply'!$E$7:$E$86,$A24,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B24,'Hist. Supply'!$E$7:$E$86,$A24,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B24,'Hist. Supply'!$E$7:$E$86,$A24,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B24,'Hist. Supply'!$E$7:$E$86,$A24,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B24,'Hist. Supply'!$E$7:$E$86,$A24,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B24,'Hist. Supply'!$E$7:$E$86,$A24,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B24,'Hist. Supply'!$E$7:$E$86,$A24,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B24,'Hist. Supply'!$E$7:$E$86,$A24,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B24,'Hist. Supply'!$E$7:$E$86,$A24,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B24,'Hist. Supply'!$E$7:$E$86,$A24,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B24,'Hist. Supply'!$E$7:$E$86,$A24,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B24,'Hist. Supply'!$E$7:$E$86,$A24,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B24,'Hist. Supply'!$E$7:$E$86,$A24,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B24,'Hist. Supply'!$E$7:$E$86,$A24,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["Non-IOU",2014,"August",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B25,'Hist. Supply'!$E$7:$E$86,$A25,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B25,'Hist. Supply'!$E$7:$E$86,$A25,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B25,'Hist. Supply'!$E$7:$E$86,$A25,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B25,'Hist. Supply'!$E$7:$E$86,$A25,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B25,'Hist. Supply'!$E$7:$E$86,$A25,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B25,'Hist. Supply'!$E$7:$E$86,$A25,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B25,'Hist. Supply'!$E$7:$E$86,$A25,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B25,'Hist. Supply'!$E$7:$E$86,$A25,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B25,'Hist. Supply'!$E$7:$E$86,$A25,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B25,'Hist. Supply'!$E$7:$E$86,$A25,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B25,'Hist. Supply'!$E$7:$E$86,$A25,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B25,'Hist. Supply'!$E$7:$E$86,$A25,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B25,'Hist. Supply'!$E$7:$E$86,$A25,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B25,'Hist. Supply'!$E$7:$E$86,$A25,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B25,'Hist. Supply'!$E$7:$E$86,$A25,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B25,'Hist. Supply'!$E$7:$E$86,$A25,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B25,'Hist. Supply'!$E$7:$E$86,$A25,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B25,'Hist. Supply'!$E$7:$E$86,$A25,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B25,'Hist. Supply'!$E$7:$E$86,$A25,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B25,'Hist. Supply'!$E$7:$E$86,$A25,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["Non-IOU",2014,"September",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B26,'Hist. Supply'!$E$7:$E$86,$A26,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B26,'Hist. Supply'!$E$7:$E$86,$A26,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B26,'Hist. Supply'!$E$7:$E$86,$A26,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B26,'Hist. Supply'!$E$7:$E$86,$A26,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B26,'Hist. Supply'!$E$7:$E$86,$A26,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B26,'Hist. Supply'!$E$7:$E$86,$A26,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B26,'Hist. Supply'!$E$7:$E$86,$A26,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B26,'Hist. Supply'!$E$7:$E$86,$A26,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B26,'Hist. Supply'!$E$7:$E$86,$A26,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B26,'Hist. Supply'!$E$7:$E$86,$A26,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B26,'Hist. Supply'!$E$7:$E$86,$A26,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B26,'Hist. Supply'!$E$7:$E$86,$A26,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B26,'Hist. Supply'!$E$7:$E$86,$A26,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B26,'Hist. Supply'!$E$7:$E$86,$A26,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B26,'Hist. Supply'!$E$7:$E$86,$A26,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B26,'Hist. Supply'!$E$7:$E$86,$A26,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B26,'Hist. Supply'!$E$7:$E$86,$A26,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B26,'Hist. Supply'!$E$7:$E$86,$A26,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B26,'Hist. Supply'!$E$7:$E$86,$A26,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B26,'Hist. Supply'!$E$7:$E$86,$A26,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["Non-IOU",2014,"October",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B27,'Hist. Supply'!$E$7:$E$86,$A27,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B27,'Hist. Supply'!$E$7:$E$86,$A27,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B27,'Hist. Supply'!$E$7:$E$86,$A27,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B27,'Hist. Supply'!$E$7:$E$86,$A27,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B27,'Hist. Supply'!$E$7:$E$86,$A27,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B27,'Hist. Supply'!$E$7:$E$86,$A27,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B27,'Hist. Supply'!$E$7:$E$86,$A27,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B27,'Hist. Supply'!$E$7:$E$86,$A27,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B27,'Hist. Supply'!$E$7:$E$86,$A27,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B27,'Hist. Supply'!$E$7:$E$86,$A27,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B27,'Hist. Supply'!$E$7:$E$86,$A27,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B27,'Hist. Supply'!$E$7:$E$86,$A27,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B27,'Hist. Supply'!$E$7:$E$86,$A27,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B27,'Hist. Supply'!$E$7:$E$86,$A27,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B27,'Hist. Supply'!$E$7:$E$86,$A27,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B27,'Hist. Supply'!$E$7:$E$86,$A27,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B27,'Hist. Supply'!$E$7:$E$86,$A27,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B27,'Hist. Supply'!$E$7:$E$86,$A27,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B27,'Hist. Supply'!$E$7:$E$86,$A27,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B27,'Hist. Supply'!$E$7:$E$86,$A27,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["Non-IOU",2014,"November",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B28,'Hist. Supply'!$E$7:$E$86,$A28,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B28,'Hist. Supply'!$E$7:$E$86,$A28,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B28,'Hist. Supply'!$E$7:$E$86,$A28,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B28,'Hist. Supply'!$E$7:$E$86,$A28,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B28,'Hist. Supply'!$E$7:$E$86,$A28,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B28,'Hist. Supply'!$E$7:$E$86,$A28,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B28,'Hist. Supply'!$E$7:$E$86,$A28,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B28,'Hist. Supply'!$E$7:$E$86,$A28,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B28,'Hist. Supply'!$E$7:$E$86,$A28,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B28,'Hist. Supply'!$E$7:$E$86,$A28,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B28,'Hist. Supply'!$E$7:$E$86,$A28,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B28,'Hist. Supply'!$E$7:$E$86,$A28,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B28,'Hist. Supply'!$E$7:$E$86,$A28,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B28,'Hist. Supply'!$E$7:$E$86,$A28,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B28,'Hist. Supply'!$E$7:$E$86,$A28,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B28,'Hist. Supply'!$E$7:$E$86,$A28,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B28,'Hist. Supply'!$E$7:$E$86,$A28,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B28,'Hist. Supply'!$E$7:$E$86,$A28,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B28,'Hist. Supply'!$E$7:$E$86,$A28,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B28,'Hist. Supply'!$E$7:$E$86,$A28,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]
["Non-IOU",2014,"December",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B29,'Hist. Supply'!$E$7:$E$86,$A29,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B29,'Hist. Supply'!$E$7:$E$86,$A29,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B29,'Hist. Supply'!$E$7:$E$86,$A29,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B29,'Hist. Supply'!$E$7:$E$86,$A29,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B29,'Hist. Supply'!$E$7:$E$86,$A29,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B29,'Hist. Supply'!$E$7:$E$86,$A29,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B29,'Hist. Supply'!$E$7:$E$86,$A29,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B29,'Hist. Supply'!$E$7:$E$86,$A29,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B29,'Hist. Supply'!$E$7:$E$86,$A29,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B29,'Hist. Supply'!$E$7:$E$86,$A29,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B29,'Hist. Supply'!$E$7:$E$86,$A29,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B29,'Hist. Supply'!$E$7:$E$86,$A29,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B29,'Hist. Supply'!$E$7:$E$86,$A29,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B29,'Hist. Supply'!$E$7:$E$86,$A29,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B29,'Hist. Supply'!$E$7:$E$86,$A29,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B29,'Hist. Supply'!$E$7:$E$86,$A29,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B29,'Hist. Supply'!$E$7:$E$86,$A29,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B29,'Hist. Supply'!$E$7:$E$86,$A29,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B29,'Hist. Supply'!$E$7:$E$86,$A29,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))/Reference!$D$5*Reference!$D$4\n*SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$B$7:$B$86,$B29,'Hist. Supply'!$E$7:$E$86,$A29,\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1)),\"\")","v":""}]

{"sheet":"Avg Embedded Gas Svgs","index":6,"n_rows":17,"n_cols":22,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["Average Embedded Gas Energy Savings by Measure"]
[]
["Units: Therms"]
[null,null,"Measure ID#"]
["Year","Month",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[2014,"January",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""}]
[{"$f":"A6","v":2014},"February",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""}]
[2014,"March",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""}]
[2014,"April",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""}]
[2014,"May",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""}]
[2014,"June",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""}]
[2014,"July",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""}]
[2014,"August",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""}]
[2014,"September",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""}]
[2014,"October",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""}]
[2014,"November",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""}]
[2014,"December",{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""},{"$f":"IFERROR((INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($B17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))*(1+'Monthly Water Svgs'!$J$2))\n*(SUMPRODUCT(INDEX(Inputs!$J$76:$N$85,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0),INDEX(Inputs!$E$123:$I$132,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$76:$D$85,0),0))\n+SUM(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Hist. Supply'!$T$7:$AB$16,'Hist. Supply'!$AC$7:$AK$16),MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Hist. Supply'!$S$7:$S$16,0),0))\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$5,Inputs!$C$12:$C$31),0)=\"Urban\",Inputs!$F$114+Inputs!$F$116,0)\n)*(Reference!$D$4/Reference!$D$5),\"\")","v":""}]

{"sheet":"AC Marginal Embedded Elec","index":7,"n_rows":448,"n_cols":23,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Monthly Avoided Cost of Marginal Embedded Electric Energy by Measure"]
[]
[null,null,null,"Measure ID#"]
[null,"Year","Month",{"$f":"TRANSPOSE(Inputs!C12:C31)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,2014,"January",{"$f":"IFERROR('Marg Elec EI by Measure'!D5\n*('Monthly Water Svgs'!D6*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B5,'IOU AC'!$C:$C,$C5)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E5\n*('Monthly Water Svgs'!E6*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B5,'IOU AC'!$C:$C,$C5)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F5\n*('Monthly Water Svgs'!F6*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B5,'IOU AC'!$C:$C,$C5)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G5\n*('Monthly Water Svgs'!G6*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B5,'IOU AC'!$C:$C,$C5)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H5\n*('Monthly Water Svgs'!H6*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B5,'IOU AC'!$C:$C,$C5)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I5\n*('Monthly Water Svgs'!I6*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B5,'IOU AC'!$C:$C,$C5)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J5\n*('Monthly Water Svgs'!J6*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B5,'IOU AC'!$C:$C,$C5)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K5\n*('Monthly Water Svgs'!K6*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B5,'IOU AC'!$C:$C,$C5)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L5\n*('Monthly Water Svgs'!L6*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B5,'IOU AC'!$C:$C,$C5)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M5\n*('Monthly Water Svgs'!M6*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B5,'IOU AC'!$C:$C,$C5)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N5\n*('Monthly Water Svgs'!N6*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B5,'IOU AC'!$C:$C,$C5)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O5\n*('Monthly Water Svgs'!O6*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B5,'IOU AC'!$C:$C,$C5)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P5\n*('Monthly Water Svgs'!P6*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B5,'IOU AC'!$C:$C,$C5)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q5\n*('Monthly Water Svgs'!Q6*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B5,'IOU AC'!$C:$C,$C5)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R5\n*('Monthly Water Svgs'!R6*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B5,'IOU AC'!$C:$C,$C5)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S5\n*('Monthly Water Svgs'!S6*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B5,'IOU AC'!$C:$C,$C5)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T5\n*('Monthly Water Svgs'!T6*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B5,'IOU AC'!$C:$C,$C5)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U5\n*('Monthly Water Svgs'!U6*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B5,'IOU AC'!$C:$C,$C5)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V5\n*('Monthly Water Svgs'!V6*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B5,'IOU AC'!$C:$C,$C5)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W5\n*('Monthly Water Svgs'!W6*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B5,'IOU AC'!$C:$C,$C5)/Reference!$D$6,\"\")","v":""}]
[null,{"$f":"B5","v":2014},"February",{"$f":"IFERROR('Marg Elec EI by Measure'!D6\n*('Monthly Water Svgs'!D7*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B6,'IOU AC'!$C:$C,$C6)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E6\n*('Monthly Water Svgs'!E7*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B6,'IOU AC'!$C:$C,$C6)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F6\n*('Monthly Water Svgs'!F7*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B6,'IOU AC'!$C:$C,$C6)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G6\n*('Monthly Water Svgs'!G7*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B6,'IOU AC'!$C:$C,$C6)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H6\n*('Monthly Water Svgs'!H7*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B6,'IOU AC'!$C:$C,$C6)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I6\n*('Monthly Water Svgs'!I7*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B6,'IOU AC'!$C:$C,$C6)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J6\n*('Monthly Water Svgs'!J7*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B6,'IOU AC'!$C:$C,$C6)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K6\n*('Monthly Water Svgs'!K7*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B6,'IOU AC'!$C:$C,$C6)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L6\n*('Monthly Water Svgs'!L7*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B6,'IOU AC'!$C:$C,$C6)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M6\n*('Monthly Water Svgs'!M7*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B6,'IOU AC'!$C:$C,$C6)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N6\n*('Monthly Water Svgs'!N7*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B6,'IOU AC'!$C:$C,$C6)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O6\n*('Monthly Water Svgs'!O7*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B6,'IOU AC'!$C:$C,$C6)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P6\n*('Monthly Water Svgs'!P7*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B6,'IOU AC'!$C:$C,$C6)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q6\n*('Monthly Water Svgs'!Q7*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B6,'IOU AC'!$C:$C,$C6)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R6\n*('Monthly Water Svgs'!R7*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B6,'IOU AC'!$C:$C,$C6)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S6\n*('Monthly Water Svgs'!S7*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B6,'IOU AC'!$C:$C,$C6)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T6\n*('Monthly Water Svgs'!T7*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B6,'IOU AC'!$C:$C,$C6)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U6\n*('Monthly Water Svgs'!U7*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B6,'IOU AC'!$C:$C,$C6)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V6\n*('Monthly Water Svgs'!V7*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B6,'IOU AC'!$C:$C,$C6)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W6\n*('Monthly Water Svgs'!W7*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B6,'IOU AC'!$C:$C,$C6)/Reference!$D$6,\"\")","v":""}]
[null,2014,"March",{"$f":"IFERROR('Marg Elec EI by Measure'!D7\n*('Monthly Water Svgs'!D8*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B7,'IOU AC'!$C:$C,$C7)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E7\n*('Monthly Water Svgs'!E8*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B7,'IOU AC'!$C:$C,$C7)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F7\n*('Monthly Water Svgs'!F8*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B7,'IOU AC'!$C:$C,$C7)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G7\n*('Monthly Water Svgs'!G8*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B7,'IOU AC'!$C:$C,$C7)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H7\n*('Monthly Water Svgs'!H8*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B7,'IOU AC'!$C:$C,$C7)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I7\n*('Monthly Water Svgs'!I8*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B7,'IOU AC'!$C:$C,$C7)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J7\n*('Monthly Water Svgs'!J8*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B7,'IOU AC'!$C:$C,$C7)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K7\n*('Monthly Water Svgs'!K8*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B7,'IOU AC'!$C:$C,$C7)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L7\n*('Monthly Water Svgs'!L8*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B7,'IOU AC'!$C:$C,$C7)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M7\n*('Monthly Water Svgs'!M8*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B7,'IOU AC'!$C:$C,$C7)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N7\n*('Monthly Water Svgs'!N8*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B7,'IOU AC'!$C:$C,$C7)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O7\n*('Monthly Water Svgs'!O8*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B7,'IOU AC'!$C:$C,$C7)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P7\n*('Monthly Water Svgs'!P8*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B7,'IOU AC'!$C:$C,$C7)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q7\n*('Monthly Water Svgs'!Q8*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B7,'IOU AC'!$C:$C,$C7)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R7\n*('Monthly Water Svgs'!R8*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B7,'IOU AC'!$C:$C,$C7)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S7\n*('Monthly Water Svgs'!S8*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B7,'IOU AC'!$C:$C,$C7)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T7\n*('Monthly Water Svgs'!T8*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B7,'IOU AC'!$C:$C,$C7)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U7\n*('Monthly Water Svgs'!U8*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B7,'IOU AC'!$C:$C,$C7)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V7\n*('Monthly Water Svgs'!V8*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B7,'IOU AC'!$C:$C,$C7)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W7\n*('Monthly Water Svgs'!W8*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B7,'IOU AC'!$C:$C,$C7)/Reference!$D$6,\"\")","v":""}]
[null,2014,"April",{"$f":"IFERROR('Marg Elec EI by Measure'!D8\n*('Monthly Water Svgs'!D9*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B8,'IOU AC'!$C:$C,$C8)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E8\n*('Monthly Water Svgs'!E9*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B8,'IOU AC'!$C:$C,$C8)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F8\n*('Monthly Water Svgs'!F9*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B8,'IOU AC'!$C:$C,$C8)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G8\n*('Monthly Water Svgs'!G9*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B8,'IOU AC'!$C:$C,$C8)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H8\n*('Monthly Water Svgs'!H9*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B8,'IOU AC'!$C:$C,$C8)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I8\n*('Monthly Water Svgs'!I9*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B8,'IOU AC'!$C:$C,$C8)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J8\n*('Monthly Water Svgs'!J9*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B8,'IOU AC'!$C:$C,$C8)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K8\n*('Monthly Water Svgs'!K9*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B8,'IOU AC'!$C:$C,$C8)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L8\n*('Monthly Water Svgs'!L9*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B8,'IOU AC'!$C:$C,$C8)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M8\n*('Monthly Water Svgs'!M9*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B8,'IOU AC'!$C:$C,$C8)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N8\n*('Monthly Water Svgs'!N9*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B8,'IOU AC'!$C:$C,$C8)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O8\n*('Monthly Water Svgs'!O9*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B8,'IOU AC'!$C:$C,$C8)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P8\n*('Monthly Water Svgs'!P9*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B8,'IOU AC'!$C:$C,$C8)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q8\n*('Monthly Water Svgs'!Q9*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B8,'IOU AC'!$C:$C,$C8)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R8\n*('Monthly Water Svgs'!R9*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B8,'IOU AC'!$C:$C,$C8)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S8\n*('Monthly Water Svgs'!S9*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B8,'IOU AC'!$C:$C,$C8)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T8\n*('Monthly Water Svgs'!T9*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B8,'IOU AC'!$C:$C,$C8)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U8\n*('Monthly Water Svgs'!U9*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B8,'IOU AC'!$C:$C,$C8)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V8\n*('Monthly Water Svgs'!V9*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B8,'IOU AC'!$C:$C,$C8)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W8\n*('Monthly Water Svgs'!W9*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B8,'IOU AC'!$C:$C,$C8)/Reference!$D$6,\"\")","v":""}]
[null,2014,"May",{"$f":"IFERROR('Marg Elec EI by Measure'!D9\n*('Monthly Water Svgs'!D10*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B9,'IOU AC'!$C:$C,$C9)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E9\n*('Monthly Water Svgs'!E10*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B9,'IOU AC'!$C:$C,$C9)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F9\n*('Monthly Water Svgs'!F10*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B9,'IOU AC'!$C:$C,$C9)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G9\n*('Monthly Water Svgs'!G10*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B9,'IOU AC'!$C:$C,$C9)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H9\n*('Monthly Water Svgs'!H10*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B9,'IOU AC'!$C:$C,$C9)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I9\n*('Monthly Water Svgs'!I10*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B9,'IOU AC'!$C:$C,$C9)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J9\n*('Monthly Water Svgs'!J10*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B9,'IOU AC'!$C:$C,$C9)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K9\n*('Monthly Water Svgs'!K10*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B9,'IOU AC'!$C:$C,$C9)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L9\n*('Monthly Water Svgs'!L10*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B9,'IOU AC'!$C:$C,$C9)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M9\n*('Monthly Water Svgs'!M10*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B9,'IOU AC'!$C:$C,$C9)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N9\n*('Monthly Water Svgs'!N10*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B9,'IOU AC'!$C:$C,$C9)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O9\n*('Monthly Water Svgs'!O10*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B9,'IOU AC'!$C:$C,$C9)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P9\n*('Monthly Water Svgs'!P10*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B9,'IOU AC'!$C:$C,$C9)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q9\n*('Monthly Water Svgs'!Q10*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B9,'IOU AC'!$C:$C,$C9)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R9\n*('Monthly Water Svgs'!R10*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B9,'IOU AC'!$C:$C,$C9)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S9\n*('Monthly Water Svgs'!S10*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B9,'IOU AC'!$C:$C,$C9)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T9\n*('Monthly Water Svgs'!T10*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B9,'IOU AC'!$C:$C,$C9)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U9\n*('Monthly Water Svgs'!U10*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B9,'IOU AC'!$C:$C,$C9)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V9\n*('Monthly Water Svgs'!V10*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B9,'IOU AC'!$C:$C,$C9)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W9\n*('Monthly Water Svgs'!W10*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B9,'IOU AC'!$C:$C,$C9)/Reference!$D$6,\"\")","v":""}]
[null,2014,"June",{"$f":"IFERROR('Marg Elec EI by Measure'!D10\n*('Monthly Water Svgs'!D11*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B10,'IOU AC'!$C:$C,$C10)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E10\n*('Monthly Water Svgs'!E11*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B10,'IOU AC'!$C:$C,$C10)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F10\n*('Monthly Water Svgs'!F11*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B10,'IOU AC'!$C:$C,$C10)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G10\n*('Monthly Water Svgs'!G11*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B10,'IOU AC'!$C:$C,$C10)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H10\n*('Monthly Water Svgs'!H11*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B10,'IOU AC'!$C:$C,$C10)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I10\n*('Monthly Water Svgs'!I11*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B10,'IOU AC'!$C:$C,$C10)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J10\n*('Monthly Water Svgs'!J11*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B10,'IOU AC'!$C:$C,$C10)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K10\n*('Monthly Water Svgs'!K11*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B10,'IOU AC'!$C:$C,$C10)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L10\n*('Monthly Water Svgs'!L11*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B10,'IOU AC'!$C:$C,$C10)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M10\n*('Monthly Water Svgs'!M11*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B10,'IOU AC'!$C:$C,$C10)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N10\n*('Monthly Water Svgs'!N11*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B10,'IOU AC'!$C:$C,$C10)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O10\n*('Monthly Water Svgs'!O11*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B10,'IOU AC'!$C:$C,$C10)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P10\n*('Monthly Water Svgs'!P11*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B10,'IOU AC'!$C:$C,$C10)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q10\n*('Monthly Water Svgs'!Q11*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B10,'IOU AC'!$C:$C,$C10)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R10\n*('Monthly Water Svgs'!R11*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B10,'IOU AC'!$C:$C,$C10)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S10\n*('Monthly Water Svgs'!S11*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B10,'IOU AC'!$C:$C,$C10)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T10\n*('Monthly Water Svgs'!T11*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B10,'IOU AC'!$C:$C,$C10)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U10\n*('Monthly Water Svgs'!U11*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B10,'IOU AC'!$C:$C,$C10)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V10\n*('Monthly Water Svgs'!V11*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B10,'IOU AC'!$C:$C,$C10)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W10\n*('Monthly Water Svgs'!W11*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B10,'IOU AC'!$C:$C,$C10)/Reference!$D$6,\"\")","v":""}]
[null,2014,"July",{"$f":"IFERROR('Marg Elec EI by Measure'!D11\n*('Monthly Water Svgs'!D12*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B11,'IOU AC'!$C:$C,$C11)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E11\n*('Monthly Water Svgs'!E12*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B11,'IOU AC'!$C:$C,$C11)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F11\n*('Monthly Water Svgs'!F12*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B11,'IOU AC'!$C:$C,$C11)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G11\n*('Monthly Water Svgs'!G12*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B11,'IOU AC'!$C:$C,$C11)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H11\n*('Monthly Water Svgs'!H12*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B11,'IOU AC'!$C:$C,$C11)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I11\n*('Monthly Water Svgs'!I12*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B11,'IOU AC'!$C:$C,$C11)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J11\n*('Monthly Water Svgs'!J12*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B11,'IOU AC'!$C:$C,$C11)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K11\n*('Monthly Water Svgs'!K12*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B11,'IOU AC'!$C:$C,$C11)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L11\n*('Monthly Water Svgs'!L12*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B11,'IOU AC'!$C:$C,$C11)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M11\n*('Monthly Water Svgs'!M12*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B11,'IOU AC'!$C:$C,$C11)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N11\n*('Monthly Water Svgs'!N12*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B11,'IOU AC'!$C:$C,$C11)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O11\n*('Monthly Water Svgs'!O12*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B11,'IOU AC'!$C:$C,$C11)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P11\n*('Monthly Water Svgs'!P12*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B11,'IOU AC'!$C:$C,$C11)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q11\n*('Monthly Water Svgs'!Q12*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B11,'IOU AC'!$C:$C,$C11)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R11\n*('Monthly Water Svgs'!R12*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B11,'IOU AC'!$C:$C,$C11)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S11\n*('Monthly Water Svgs'!S12*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B11,'IOU AC'!$C:$C,$C11)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T11\n*('Monthly Water Svgs'!T12*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B11,'IOU AC'!$C:$C,$C11)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U11\n*('Monthly Water Svgs'!U12*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B11,'IOU AC'!$C:$C,$C11)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V11\n*('Monthly Water Svgs'!V12*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B11,'IOU AC'!$C:$C,$C11)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W11\n*('Monthly Water Svgs'!W12*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B11,'IOU AC'!$C:$C,$C11)/Reference!$D$6,\"\")","v":""}]
[null,2014,"August",{"$f":"IFERROR('Marg Elec EI by Measure'!D12\n*('Monthly Water Svgs'!D13*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B12,'IOU AC'!$C:$C,$C12)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E12\n*('Monthly Water Svgs'!E13*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B12,'IOU AC'!$C:$C,$C12)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F12\n*('Monthly Water Svgs'!F13*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B12,'IOU AC'!$C:$C,$C12)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G12\n*('Monthly Water Svgs'!G13*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B12,'IOU AC'!$C:$C,$C12)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H12\n*('Monthly Water Svgs'!H13*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B12,'IOU AC'!$C:$C,$C12)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I12\n*('Monthly Water Svgs'!I13*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B12,'IOU AC'!$C:$C,$C12)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J12\n*('Monthly Water Svgs'!J13*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B12,'IOU AC'!$C:$C,$C12)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K12\n*('Monthly Water Svgs'!K13*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B12,'IOU AC'!$C:$C,$C12)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L12\n*('Monthly Water Svgs'!L13*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B12,'IOU AC'!$C:$C,$C12)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M12\n*('Monthly Water Svgs'!M13*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B12,'IOU AC'!$C:$C,$C12)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N12\n*('Monthly Water Svgs'!N13*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B12,'IOU AC'!$C:$C,$C12)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O12\n*('Monthly Water Svgs'!O13*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B12,'IOU AC'!$C:$C,$C12)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P12\n*('Monthly Water Svgs'!P13*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B12,'IOU AC'!$C:$C,$C12)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q12\n*('Monthly Water Svgs'!Q13*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B12,'IOU AC'!$C:$C,$C12)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R12\n*('Monthly Water Svgs'!R13*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B12,'IOU AC'!$C:$C,$C12)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S12\n*('Monthly Water Svgs'!S13*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B12,'IOU AC'!$C:$C,$C12)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T12\n*('Monthly Water Svgs'!T13*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B12,'IOU AC'!$C:$C,$C12)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U12\n*('Monthly Water Svgs'!U13*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B12,'IOU AC'!$C:$C,$C12)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V12\n*('Monthly Water Svgs'!V13*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B12,'IOU AC'!$C:$C,$C12)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W12\n*('Monthly Water Svgs'!W13*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B12,'IOU AC'!$C:$C,$C12)/Reference!$D$6,\"\")","v":""}]
[null,2014,"September",{"$f":"IFERROR('Marg Elec EI by Measure'!D13\n*('Monthly Water Svgs'!D14*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B13,'IOU AC'!$C:$C,$C13)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E13\n*('Monthly Water Svgs'!E14*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B13,'IOU AC'!$C:$C,$C13)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F13\n*('Monthly Water Svgs'!F14*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B13,'IOU AC'!$C:$C,$C13)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G13\n*('Monthly Water Svgs'!G14*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B13,'IOU AC'!$C:$C,$C13)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H13\n*('Monthly Water Svgs'!H14*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B13,'IOU AC'!$C:$C,$C13)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I13\n*('Monthly Water Svgs'!I14*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B13,'IOU AC'!$C:$C,$C13)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J13\n*('Monthly Water Svgs'!J14*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B13,'IOU AC'!$C:$C,$C13)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K13\n*('Monthly Water Svgs'!K14*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B13,'IOU AC'!$C:$C,$C13)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L13\n*('Monthly Water Svgs'!L14*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B13,'IOU AC'!$C:$C,$C13)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M13\n*('Monthly Water Svgs'!M14*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B13,'IOU AC'!$C:$C,$C13)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N13\n*('Monthly Water Svgs'!N14*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B13,'IOU AC'!$C:$C,$C13)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O13\n*('Monthly Water Svgs'!O14*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B13,'IOU AC'!$C:$C,$C13)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P13\n*('Monthly Water Svgs'!P14*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B13,'IOU AC'!$C:$C,$C13)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q13\n*('Monthly Water Svgs'!Q14*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B13,'IOU AC'!$C:$C,$C13)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R13\n*('Monthly Water Svgs'!R14*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B13,'IOU AC'!$C:$C,$C13)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S13\n*('Monthly Water Svgs'!S14*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B13,'IOU AC'!$C:$C,$C13)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T13\n*('Monthly Water Svgs'!T14*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B13,'IOU AC'!$C:$C,$C13)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U13\n*('Monthly Water Svgs'!U14*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B13,'IOU AC'!$C:$C,$C13)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V13\n*('Monthly Water Svgs'!V14*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B13,'IOU AC'!$C:$C,$C13)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W13\n*('Monthly Water Svgs'!W14*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B13,'IOU AC'!$C:$C,$C13)/Reference!$D$6,\"\")","v":""}]
[null,2014,"October",{"$f":"IFERROR('Marg Elec EI by Measure'!D14\n*('Monthly Water Svgs'!D15*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B14,'IOU AC'!$C:$C,$C14)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E14\n*('Monthly Water Svgs'!E15*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B14,'IOU AC'!$C:$C,$C14)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F14\n*('Monthly Water Svgs'!F15*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B14,'IOU AC'!$C:$C,$C14)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G14\n*('Monthly Water Svgs'!G15*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B14,'IOU AC'!$C:$C,$C14)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H14\n*('Monthly Water Svgs'!H15*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B14,'IOU AC'!$C:$C,$C14)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I14\n*('Monthly Water Svgs'!I15*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B14,'IOU AC'!$C:$C,$C14)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J14\n*('Monthly Water Svgs'!J15*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B14,'IOU AC'!$C:$C,$C14)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K14\n*('Monthly Water Svgs'!K15*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B14,'IOU AC'!$C:$C,$C14)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L14\n*('Monthly Water Svgs'!L15*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B14,'IOU AC'!$C:$C,$C14)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M14\n*('Monthly Water Svgs'!M15*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B14,'IOU AC'!$C:$C,$C14)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N14\n*('Monthly Water Svgs'!N15*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B14,'IOU AC'!$C:$C,$C14)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O14\n*('Monthly Water Svgs'!O15*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B14,'IOU AC'!$C:$C,$C14)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P14\n*('Monthly Water Svgs'!P15*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B14,'IOU AC'!$C:$C,$C14)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q14\n*('Monthly Water Svgs'!Q15*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B14,'IOU AC'!$C:$C,$C14)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R14\n*('Monthly Water Svgs'!R15*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B14,'IOU AC'!$C:$C,$C14)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S14\n*('Monthly Water Svgs'!S15*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B14,'IOU AC'!$C:$C,$C14)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T14\n*('Monthly Water Svgs'!T15*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B14,'IOU AC'!$C:$C,$C14)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U14\n*('Monthly Water Svgs'!U15*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B14,'IOU AC'!$C:$C,$C14)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V14\n*('Monthly Water Svgs'!V15*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B14,'IOU AC'!$C:$C,$C14)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W14\n*('Monthly Water Svgs'!W15*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B14,'IOU AC'!$C:$C,$C14)/Reference!$D$6,\"\")","v":""}]
[null,2014,"November",{"$f":"IFERROR('Marg Elec EI by Measure'!D15\n*('Monthly Water Svgs'!D16*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B15,'IOU AC'!$C:$C,$C15)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E15\n*('Monthly Water Svgs'!E16*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B15,'IOU AC'!$C:$C,$C15)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F15\n*('Monthly Water Svgs'!F16*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B15,'IOU AC'!$C:$C,$C15)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G15\n*('Monthly Water Svgs'!G16*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B15,'IOU AC'!$C:$C,$C15)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H15\n*('Monthly Water Svgs'!H16*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B15,'IOU AC'!$C:$C,$C15)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I15\n*('Monthly Water Svgs'!I16*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B15,'IOU AC'!$C:$C,$C15)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J15\n*('Monthly Water Svgs'!J16*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B15,'IOU AC'!$C:$C,$C15)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K15\n*('Monthly Water Svgs'!K16*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B15,'IOU AC'!$C:$C,$C15)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L15\n*('Monthly Water Svgs'!L16*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B15,'IOU AC'!$C:$C,$C15)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M15\n*('Monthly Water Svgs'!M16*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B15,'IOU AC'!$C:$C,$C15)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N15\n*('Monthly Water Svgs'!N16*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B15,'IOU AC'!$C:$C,$C15)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O15\n*('Monthly Water Svgs'!O16*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B15,'IOU AC'!$C:$C,$C15)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P15\n*('Monthly Water Svgs'!P16*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B15,'IOU AC'!$C:$C,$C15)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q15\n*('Monthly Water Svgs'!Q16*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B15,'IOU AC'!$C:$C,$C15)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R15\n*('Monthly Water Svgs'!R16*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B15,'IOU AC'!$C:$C,$C15)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S15\n*('Monthly Water Svgs'!S16*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B15,'IOU AC'!$C:$C,$C15)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T15\n*('Monthly Water Svgs'!T16*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B15,'IOU AC'!$C:$C,$C15)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U15\n*('Monthly Water Svgs'!U16*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B15,'IOU AC'!$C:$C,$C15)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V15\n*('Monthly Water Svgs'!V16*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B15,'IOU AC'!$C:$C,$C15)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W15\n*('Monthly Water Svgs'!W16*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B15,'IOU AC'!$C:$C,$C15)/Reference!$D$6,\"\")","v":""}]
[null,2014,"December",{"$f":"IFERROR('Marg Elec EI by Measure'!D16\n*('Monthly Water Svgs'!D17*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B16,'IOU AC'!$C:$C,$C16)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E16\n*('Monthly Water Svgs'!E17*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B16,'IOU AC'!$C:$C,$C16)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F16\n*('Monthly Water Svgs'!F17*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B16,'IOU AC'!$C:$C,$C16)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G16\n*('Monthly Water Svgs'!G17*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B16,'IOU AC'!$C:$C,$C16)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H16\n*('Monthly Water Svgs'!H17*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B16,'IOU AC'!$C:$C,$C16)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I16\n*('Monthly Water Svgs'!I17*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B16,'IOU AC'!$C:$C,$C16)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J16\n*('Monthly Water Svgs'!J17*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B16,'IOU AC'!$C:$C,$C16)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K16\n*('Monthly Water Svgs'!K17*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B16,'IOU AC'!$C:$C,$C16)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L16\n*('Monthly Water Svgs'!L17*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B16,'IOU AC'!$C:$C,$C16)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M16\n*('Monthly Water Svgs'!M17*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B16,'IOU AC'!$C:$C,$C16)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N16\n*('Monthly Water Svgs'!N17*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B16,'IOU AC'!$C:$C,$C16)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O16\n*('Monthly Water Svgs'!O17*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B16,'IOU AC'!$C:$C,$C16)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P16\n*('Monthly Water Svgs'!P17*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B16,'IOU AC'!$C:$C,$C16)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q16\n*('Monthly Water Svgs'!Q17*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B16,'IOU AC'!$C:$C,$C16)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R16\n*('Monthly Water Svgs'!R17*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B16,'IOU AC'!$C:$C,$C16)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S16\n*('Monthly Water Svgs'!S17*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B16,'IOU AC'!$C:$C,$C16)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T16\n*('Monthly Water Svgs'!T17*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B16,'IOU AC'!$C:$C,$C16)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U16\n*('Monthly Water Svgs'!U17*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B16,'IOU AC'!$C:$C,$C16)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V16\n*('Monthly Water Svgs'!V17*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B16,'IOU AC'!$C:$C,$C16)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W16\n*('Monthly Water Svgs'!W17*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B16,'IOU AC'!$C:$C,$C16)/Reference!$D$6,\"\")","v":""}]
[null,2015,"January",{"$f":"IFERROR('Marg Elec EI by Measure'!D17\n*('Monthly Water Svgs'!D18*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B17,'IOU AC'!$C:$C,$C17)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E17\n*('Monthly Water Svgs'!E18*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B17,'IOU AC'!$C:$C,$C17)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F17\n*('Monthly Water Svgs'!F18*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B17,'IOU AC'!$C:$C,$C17)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G17\n*('Monthly Water Svgs'!G18*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B17,'IOU AC'!$C:$C,$C17)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H17\n*('Monthly Water Svgs'!H18*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B17,'IOU AC'!$C:$C,$C17)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I17\n*('Monthly Water Svgs'!I18*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B17,'IOU AC'!$C:$C,$C17)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J17\n*('Monthly Water Svgs'!J18*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B17,'IOU AC'!$C:$C,$C17)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K17\n*('Monthly Water Svgs'!K18*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B17,'IOU AC'!$C:$C,$C17)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L17\n*('Monthly Water Svgs'!L18*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B17,'IOU AC'!$C:$C,$C17)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M17\n*('Monthly Water Svgs'!M18*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B17,'IOU AC'!$C:$C,$C17)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N17\n*('Monthly Water Svgs'!N18*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B17,'IOU AC'!$C:$C,$C17)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O17\n*('Monthly Water Svgs'!O18*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B17,'IOU AC'!$C:$C,$C17)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P17\n*('Monthly Water Svgs'!P18*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B17,'IOU AC'!$C:$C,$C17)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q17\n*('Monthly Water Svgs'!Q18*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B17,'IOU AC'!$C:$C,$C17)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R17\n*('Monthly Water Svgs'!R18*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B17,'IOU AC'!$C:$C,$C17)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S17\n*('Monthly Water Svgs'!S18*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B17,'IOU AC'!$C:$C,$C17)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T17\n*('Monthly Water Svgs'!T18*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B17,'IOU AC'!$C:$C,$C17)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U17\n*('Monthly Water Svgs'!U18*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B17,'IOU AC'!$C:$C,$C17)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V17\n*('Monthly Water Svgs'!V18*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B17,'IOU AC'!$C:$C,$C17)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W17\n*('Monthly Water Svgs'!W18*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B17,'IOU AC'!$C:$C,$C17)/Reference!$D$6,\"\")","v":""}]
[null,{"$f":"B17","v":2015},"February",{"$f":"IFERROR('Marg Elec EI by Measure'!D18\n*('Monthly Water Svgs'!D19*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B18,'IOU AC'!$C:$C,$C18)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E18\n*('Monthly Water Svgs'!E19*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B18,'IOU AC'!$C:$C,$C18)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F18\n*('Monthly Water Svgs'!F19*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B18,'IOU AC'!$C:$C,$C18)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G18\n*('Monthly Water Svgs'!G19*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B18,'IOU AC'!$C:$C,$C18)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H18\n*('Monthly Water Svgs'!H19*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B18,'IOU AC'!$C:$C,$C18)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I18\n*('Monthly Water Svgs'!I19*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B18,'IOU AC'!$C:$C,$C18)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J18\n*('Monthly Water Svgs'!J19*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B18,'IOU AC'!$C:$C,$C18)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K18\n*('Monthly Water Svgs'!K19*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B18,'IOU AC'!$C:$C,$C18)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L18\n*('Monthly Water Svgs'!L19*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B18,'IOU AC'!$C:$C,$C18)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M18\n*('Monthly Water Svgs'!M19*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B18,'IOU AC'!$C:$C,$C18)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N18\n*('Monthly Water Svgs'!N19*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B18,'IOU AC'!$C:$C,$C18)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O18\n*('Monthly Water Svgs'!O19*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B18,'IOU AC'!$C:$C,$C18)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P18\n*('Monthly Water Svgs'!P19*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B18,'IOU AC'!$C:$C,$C18)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q18\n*('Monthly Water Svgs'!Q19*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B18,'IOU AC'!$C:$C,$C18)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R18\n*('Monthly Water Svgs'!R19*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B18,'IOU AC'!$C:$C,$C18)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S18\n*('Monthly Water Svgs'!S19*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B18,'IOU AC'!$C:$C,$C18)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T18\n*('Monthly Water Svgs'!T19*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B18,'IOU AC'!$C:$C,$C18)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U18\n*('Monthly Water Svgs'!U19*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B18,'IOU AC'!$C:$C,$C18)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V18\n*('Monthly Water Svgs'!V19*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B18,'IOU AC'!$C:$C,$C18)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W18\n*('Monthly Water Svgs'!W19*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B18,'IOU AC'!$C:$C,$C18)/Reference!$D$6,\"\")","v":""}]
[null,2015,"March",{"$f":"IFERROR('Marg Elec EI by Measure'!D19\n*('Monthly Water Svgs'!D20*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B19,'IOU AC'!$C:$C,$C19)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E19\n*('Monthly Water Svgs'!E20*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B19,'IOU AC'!$C:$C,$C19)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F19\n*('Monthly Water Svgs'!F20*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B19,'IOU AC'!$C:$C,$C19)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G19\n*('Monthly Water Svgs'!G20*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B19,'IOU AC'!$C:$C,$C19)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H19\n*('Monthly Water Svgs'!H20*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B19,'IOU AC'!$C:$C,$C19)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I19\n*('Monthly Water Svgs'!I20*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B19,'IOU AC'!$C:$C,$C19)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J19\n*('Monthly Water Svgs'!J20*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B19,'IOU AC'!$C:$C,$C19)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K19\n*('Monthly Water Svgs'!K20*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B19,'IOU AC'!$C:$C,$C19)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L19\n*('Monthly Water Svgs'!L20*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B19,'IOU AC'!$C:$C,$C19)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M19\n*('Monthly Water Svgs'!M20*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B19,'IOU AC'!$C:$C,$C19)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N19\n*('Monthly Water Svgs'!N20*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B19,'IOU AC'!$C:$C,$C19)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O19\n*('Monthly Water Svgs'!O20*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B19,'IOU AC'!$C:$C,$C19)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P19\n*('Monthly Water Svgs'!P20*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B19,'IOU AC'!$C:$C,$C19)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q19\n*('Monthly Water Svgs'!Q20*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B19,'IOU AC'!$C:$C,$C19)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R19\n*('Monthly Water Svgs'!R20*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B19,'IOU AC'!$C:$C,$C19)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S19\n*('Monthly Water Svgs'!S20*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B19,'IOU AC'!$C:$C,$C19)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T19\n*('Monthly Water Svgs'!T20*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B19,'IOU AC'!$C:$C,$C19)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U19\n*('Monthly Water Svgs'!U20*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B19,'IOU AC'!$C:$C,$C19)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V19\n*('Monthly Water Svgs'!V20*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B19,'IOU AC'!$C:$C,$C19)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W19\n*('Monthly Water Svgs'!W20*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B19,'IOU AC'!$C:$C,$C19)/Reference!$D$6,\"\")","v":""}]
[null,2015,"April",{"$f":"IFERROR('Marg Elec EI by Measure'!D20\n*('Monthly Water Svgs'!D21*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B20,'IOU AC'!$C:$C,$C20)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E20\n*('Monthly Water Svgs'!E21*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B20,'IOU AC'!$C:$C,$C20)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F20\n*('Monthly Water Svgs'!F21*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B20,'IOU AC'!$C:$C,$C20)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G20\n*('Monthly Water Svgs'!G21*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B20,'IOU AC'!$C:$C,$C20)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H20\n*('Monthly Water Svgs'!H21*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B20,'IOU AC'!$C:$C,$C20)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I20\n*('Monthly Water Svgs'!I21*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B20,'IOU AC'!$C:$C,$C20)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J20\n*('Monthly Water Svgs'!J21*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B20,'IOU AC'!$C:$C,$C20)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K20\n*('Monthly Water Svgs'!K21*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B20,'IOU AC'!$C:$C,$C20)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L20\n*('Monthly Water Svgs'!L21*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B20,'IOU AC'!$C:$C,$C20)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M20\n*('Monthly Water Svgs'!M21*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B20,'IOU AC'!$C:$C,$C20)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N20\n*('Monthly Water Svgs'!N21*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B20,'IOU AC'!$C:$C,$C20)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O20\n*('Monthly Water Svgs'!O21*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B20,'IOU AC'!$C:$C,$C20)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P20\n*('Monthly Water Svgs'!P21*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B20,'IOU AC'!$C:$C,$C20)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q20\n*('Monthly Water Svgs'!Q21*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B20,'IOU AC'!$C:$C,$C20)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R20\n*('Monthly Water Svgs'!R21*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B20,'IOU AC'!$C:$C,$C20)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S20\n*('Monthly Water Svgs'!S21*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B20,'IOU AC'!$C:$C,$C20)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T20\n*('Monthly Water Svgs'!T21*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B20,'IOU AC'!$C:$C,$C20)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U20\n*('Monthly Water Svgs'!U21*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B20,'IOU AC'!$C:$C,$C20)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V20\n*('Monthly Water Svgs'!V21*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B20,'IOU AC'!$C:$C,$C20)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W20\n*('Monthly Water Svgs'!W21*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B20,'IOU AC'!$C:$C,$C20)/Reference!$D$6,\"\")","v":""}]
[null,2015,"May",{"$f":"IFERROR('Marg Elec EI by Measure'!D21\n*('Monthly Water Svgs'!D22*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B21,'IOU AC'!$C:$C,$C21)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E21\n*('Monthly Water Svgs'!E22*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B21,'IOU AC'!$C:$C,$C21)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F21\n*('Monthly Water Svgs'!F22*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B21,'IOU AC'!$C:$C,$C21)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G21\n*('Monthly Water Svgs'!G22*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B21,'IOU AC'!$C:$C,$C21)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H21\n*('Monthly Water Svgs'!H22*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B21,'IOU AC'!$C:$C,$C21)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I21\n*('Monthly Water Svgs'!I22*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B21,'IOU AC'!$C:$C,$C21)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J21\n*('Monthly Water Svgs'!J22*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B21,'IOU AC'!$C:$C,$C21)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K21\n*('Monthly Water Svgs'!K22*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B21,'IOU AC'!$C:$C,$C21)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L21\n*('Monthly Water Svgs'!L22*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B21,'IOU AC'!$C:$C,$C21)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M21\n*('Monthly Water Svgs'!M22*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B21,'IOU AC'!$C:$C,$C21)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N21\n*('Monthly Water Svgs'!N22*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B21,'IOU AC'!$C:$C,$C21)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O21\n*('Monthly Water Svgs'!O22*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B21,'IOU AC'!$C:$C,$C21)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P21\n*('Monthly Water Svgs'!P22*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B21,'IOU AC'!$C:$C,$C21)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q21\n*('Monthly Water Svgs'!Q22*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B21,'IOU AC'!$C:$C,$C21)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R21\n*('Monthly Water Svgs'!R22*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B21,'IOU AC'!$C:$C,$C21)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S21\n*('Monthly Water Svgs'!S22*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B21,'IOU AC'!$C:$C,$C21)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T21\n*('Monthly Water Svgs'!T22*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B21,'IOU AC'!$C:$C,$C21)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U21\n*('Monthly Water Svgs'!U22*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B21,'IOU AC'!$C:$C,$C21)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V21\n*('Monthly Water Svgs'!V22*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B21,'IOU AC'!$C:$C,$C21)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W21\n*('Monthly Water Svgs'!W22*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B21,'IOU AC'!$C:$C,$C21)/Reference!$D$6,\"\")","v":""}]
[null,2015,"June",{"$f":"IFERROR('Marg Elec EI by Measure'!D22\n*('Monthly Water Svgs'!D23*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B22,'IOU AC'!$C:$C,$C22)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E22\n*('Monthly Water Svgs'!E23*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B22,'IOU AC'!$C:$C,$C22)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F22\n*('Monthly Water Svgs'!F23*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B22,'IOU AC'!$C:$C,$C22)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G22\n*('Monthly Water Svgs'!G23*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B22,'IOU AC'!$C:$C,$C22)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H22\n*('Monthly Water Svgs'!H23*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B22,'IOU AC'!$C:$C,$C22)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I22\n*('Monthly Water Svgs'!I23*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B22,'IOU AC'!$C:$C,$C22)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J22\n*('Monthly Water Svgs'!J23*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B22,'IOU AC'!$C:$C,$C22)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K22\n*('Monthly Water Svgs'!K23*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B22,'IOU AC'!$C:$C,$C22)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L22\n*('Monthly Water Svgs'!L23*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B22,'IOU AC'!$C:$C,$C22)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M22\n*('Monthly Water Svgs'!M23*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B22,'IOU AC'!$C:$C,$C22)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N22\n*('Monthly Water Svgs'!N23*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B22,'IOU AC'!$C:$C,$C22)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O22\n*('Monthly Water Svgs'!O23*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B22,'IOU AC'!$C:$C,$C22)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P22\n*('Monthly Water Svgs'!P23*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B22,'IOU AC'!$C:$C,$C22)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q22\n*('Monthly Water Svgs'!Q23*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B22,'IOU AC'!$C:$C,$C22)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R22\n*('Monthly Water Svgs'!R23*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B22,'IOU AC'!$C:$C,$C22)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S22\n*('Monthly Water Svgs'!S23*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B22,'IOU AC'!$C:$C,$C22)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T22\n*('Monthly Water Svgs'!T23*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B22,'IOU AC'!$C:$C,$C22)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U22\n*('Monthly Water Svgs'!U23*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B22,'IOU AC'!$C:$C,$C22)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V22\n*('Monthly Water Svgs'!V23*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B22,'IOU AC'!$C:$C,$C22)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W22\n*('Monthly Water Svgs'!W23*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B22,'IOU AC'!$C:$C,$C22)/Reference!$D$6,\"\")","v":""}]
[null,2015,"July",{"$f":"IFERROR('Marg Elec EI by Measure'!D23\n*('Monthly Water Svgs'!D24*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B23,'IOU AC'!$C:$C,$C23)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E23\n*('Monthly Water Svgs'!E24*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B23,'IOU AC'!$C:$C,$C23)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F23\n*('Monthly Water Svgs'!F24*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B23,'IOU AC'!$C:$C,$C23)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G23\n*('Monthly Water Svgs'!G24*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B23,'IOU AC'!$C:$C,$C23)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H23\n*('Monthly Water Svgs'!H24*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B23,'IOU AC'!$C:$C,$C23)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I23\n*('Monthly Water Svgs'!I24*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B23,'IOU AC'!$C:$C,$C23)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J23\n*('Monthly Water Svgs'!J24*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B23,'IOU AC'!$C:$C,$C23)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K23\n*('Monthly Water Svgs'!K24*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B23,'IOU AC'!$C:$C,$C23)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L23\n*('Monthly Water Svgs'!L24*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B23,'IOU AC'!$C:$C,$C23)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M23\n*('Monthly Water Svgs'!M24*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B23,'IOU AC'!$C:$C,$C23)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N23\n*('Monthly Water Svgs'!N24*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B23,'IOU AC'!$C:$C,$C23)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O23\n*('Monthly Water Svgs'!O24*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B23,'IOU AC'!$C:$C,$C23)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P23\n*('Monthly Water Svgs'!P24*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B23,'IOU AC'!$C:$C,$C23)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q23\n*('Monthly Water Svgs'!Q24*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B23,'IOU AC'!$C:$C,$C23)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R23\n*('Monthly Water Svgs'!R24*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B23,'IOU AC'!$C:$C,$C23)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S23\n*('Monthly Water Svgs'!S24*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B23,'IOU AC'!$C:$C,$C23)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T23\n*('Monthly Water Svgs'!T24*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B23,'IOU AC'!$C:$C,$C23)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U23\n*('Monthly Water Svgs'!U24*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B23,'IOU AC'!$C:$C,$C23)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V23\n*('Monthly Water Svgs'!V24*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B23,'IOU AC'!$C:$C,$C23)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W23\n*('Monthly Water Svgs'!W24*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B23,'IOU AC'!$C:$C,$C23)/Reference!$D$6,\"\")","v":""}]
[null,2015,"August",{"$f":"IFERROR('Marg Elec EI by Measure'!D24\n*('Monthly Water Svgs'!D25*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B24,'IOU AC'!$C:$C,$C24)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E24\n*('Monthly Water Svgs'!E25*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B24,'IOU AC'!$C:$C,$C24)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F24\n*('Monthly Water Svgs'!F25*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B24,'IOU AC'!$C:$C,$C24)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G24\n*('Monthly Water Svgs'!G25*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B24,'IOU AC'!$C:$C,$C24)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H24\n*('Monthly Water Svgs'!H25*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B24,'IOU AC'!$C:$C,$C24)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I24\n*('Monthly Water Svgs'!I25*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B24,'IOU AC'!$C:$C,$C24)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J24\n*('Monthly Water Svgs'!J25*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B24,'IOU AC'!$C:$C,$C24)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K24\n*('Monthly Water Svgs'!K25*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B24,'IOU AC'!$C:$C,$C24)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L24\n*('Monthly Water Svgs'!L25*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B24,'IOU AC'!$C:$C,$C24)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M24\n*('Monthly Water Svgs'!M25*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B24,'IOU AC'!$C:$C,$C24)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N24\n*('Monthly Water Svgs'!N25*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B24,'IOU AC'!$C:$C,$C24)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O24\n*('Monthly Water Svgs'!O25*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B24,'IOU AC'!$C:$C,$C24)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P24\n*('Monthly Water Svgs'!P25*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B24,'IOU AC'!$C:$C,$C24)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q24\n*('Monthly Water Svgs'!Q25*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B24,'IOU AC'!$C:$C,$C24)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R24\n*('Monthly Water Svgs'!R25*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B24,'IOU AC'!$C:$C,$C24)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S24\n*('Monthly Water Svgs'!S25*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B24,'IOU AC'!$C:$C,$C24)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T24\n*('Monthly Water Svgs'!T25*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B24,'IOU AC'!$C:$C,$C24)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U24\n*('Monthly Water Svgs'!U25*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B24,'IOU AC'!$C:$C,$C24)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V24\n*('Monthly Water Svgs'!V25*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B24,'IOU AC'!$C:$C,$C24)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W24\n*('Monthly Water Svgs'!W25*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B24,'IOU AC'!$C:$C,$C24)/Reference!$D$6,\"\")","v":""}]
[null,2015,"September",{"$f":"IFERROR('Marg Elec EI by Measure'!D25\n*('Monthly Water Svgs'!D26*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B25,'IOU AC'!$C:$C,$C25)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E25\n*('Monthly Water Svgs'!E26*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B25,'IOU AC'!$C:$C,$C25)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F25\n*('Monthly Water Svgs'!F26*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B25,'IOU AC'!$C:$C,$C25)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G25\n*('Monthly Water Svgs'!G26*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B25,'IOU AC'!$C:$C,$C25)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H25\n*('Monthly Water Svgs'!H26*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B25,'IOU AC'!$C:$C,$C25)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I25\n*('Monthly Water Svgs'!I26*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B25,'IOU AC'!$C:$C,$C25)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J25\n*('Monthly Water Svgs'!J26*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B25,'IOU AC'!$C:$C,$C25)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K25\n*('Monthly Water Svgs'!K26*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B25,'IOU AC'!$C:$C,$C25)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L25\n*('Monthly Water Svgs'!L26*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B25,'IOU AC'!$C:$C,$C25)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M25\n*('Monthly Water Svgs'!M26*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B25,'IOU AC'!$C:$C,$C25)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N25\n*('Monthly Water Svgs'!N26*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B25,'IOU AC'!$C:$C,$C25)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O25\n*('Monthly Water Svgs'!O26*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B25,'IOU AC'!$C:$C,$C25)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P25\n*('Monthly Water Svgs'!P26*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B25,'IOU AC'!$C:$C,$C25)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q25\n*('Monthly Water Svgs'!Q26*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B25,'IOU AC'!$C:$C,$C25)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R25\n*('Monthly Water Svgs'!R26*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B25,'IOU AC'!$C:$C,$C25)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S25\n*('Monthly Water Svgs'!S26*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B25,'IOU AC'!$C:$C,$C25)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T25\n*('Monthly Water Svgs'!T26*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B25,'IOU AC'!$C:$C,$C25)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U25\n*('Monthly Water Svgs'!U26*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B25,'IOU AC'!$C:$C,$C25)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V25\n*('Monthly Water Svgs'!V26*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B25,'IOU AC'!$C:$C,$C25)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W25\n*('Monthly Water Svgs'!W26*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B25,'IOU AC'!$C:$C,$C25)/Reference!$D$6,\"\")","v":""}]
[null,2015,"October",{"$f":"IFERROR('Marg Elec EI by Measure'!D26\n*('Monthly Water Svgs'!D27*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B26,'IOU AC'!$C:$C,$C26)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E26\n*('Monthly Water Svgs'!E27*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B26,'IOU AC'!$C:$C,$C26)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F26\n*('Monthly Water Svgs'!F27*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B26,'IOU AC'!$C:$C,$C26)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G26\n*('Monthly Water Svgs'!G27*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B26,'IOU AC'!$C:$C,$C26)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H26\n*('Monthly Water Svgs'!H27*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B26,'IOU AC'!$C:$C,$C26)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I26\n*('Monthly Water Svgs'!I27*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B26,'IOU AC'!$C:$C,$C26)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J26\n*('Monthly Water Svgs'!J27*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B26,'IOU AC'!$C:$C,$C26)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K26\n*('Monthly Water Svgs'!K27*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B26,'IOU AC'!$C:$C,$C26)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L26\n*('Monthly Water Svgs'!L27*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B26,'IOU AC'!$C:$C,$C26)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M26\n*('Monthly Water Svgs'!M27*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B26,'IOU AC'!$C:$C,$C26)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N26\n*('Monthly Water Svgs'!N27*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B26,'IOU AC'!$C:$C,$C26)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O26\n*('Monthly Water Svgs'!O27*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B26,'IOU AC'!$C:$C,$C26)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P26\n*('Monthly Water Svgs'!P27*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B26,'IOU AC'!$C:$C,$C26)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q26\n*('Monthly Water Svgs'!Q27*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B26,'IOU AC'!$C:$C,$C26)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R26\n*('Monthly Water Svgs'!R27*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B26,'IOU AC'!$C:$C,$C26)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S26\n*('Monthly Water Svgs'!S27*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B26,'IOU AC'!$C:$C,$C26)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T26\n*('Monthly Water Svgs'!T27*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B26,'IOU AC'!$C:$C,$C26)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U26\n*('Monthly Water Svgs'!U27*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B26,'IOU AC'!$C:$C,$C26)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V26\n*('Monthly Water Svgs'!V27*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B26,'IOU AC'!$C:$C,$C26)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W26\n*('Monthly Water Svgs'!W27*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B26,'IOU AC'!$C:$C,$C26)/Reference!$D$6,\"\")","v":""}]
[null,2015,"November",{"$f":"IFERROR('Marg Elec EI by Measure'!D27\n*('Monthly Water Svgs'!D28*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B27,'IOU AC'!$C:$C,$C27)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E27\n*('Monthly Water Svgs'!E28*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B27,'IOU AC'!$C:$C,$C27)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F27\n*('Monthly Water Svgs'!F28*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B27,'IOU AC'!$C:$C,$C27)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G27\n*('Monthly Water Svgs'!G28*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B27,'IOU AC'!$C:$C,$C27)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H27\n*('Monthly Water Svgs'!H28*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B27,'IOU AC'!$C:$C,$C27)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I27\n*('Monthly Water Svgs'!I28*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B27,'IOU AC'!$C:$C,$C27)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J27\n*('Monthly Water Svgs'!J28*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B27,'IOU AC'!$C:$C,$C27)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K27\n*('Monthly Water Svgs'!K28*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B27,'IOU AC'!$C:$C,$C27)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L27\n*('Monthly Water Svgs'!L28*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B27,'IOU AC'!$C:$C,$C27)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M27\n*('Monthly Water Svgs'!M28*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B27,'IOU AC'!$C:$C,$C27)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N27\n*('Monthly Water Svgs'!N28*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B27,'IOU AC'!$C:$C,$C27)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O27\n*('Monthly Water Svgs'!O28*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B27,'IOU AC'!$C:$C,$C27)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P27\n*('Monthly Water Svgs'!P28*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B27,'IOU AC'!$C:$C,$C27)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q27\n*('Monthly Water Svgs'!Q28*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B27,'IOU AC'!$C:$C,$C27)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R27\n*('Monthly Water Svgs'!R28*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B27,'IOU AC'!$C:$C,$C27)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S27\n*('Monthly Water Svgs'!S28*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B27,'IOU AC'!$C:$C,$C27)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T27\n*('Monthly Water Svgs'!T28*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B27,'IOU AC'!$C:$C,$C27)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U27\n*('Monthly Water Svgs'!U28*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B27,'IOU AC'!$C:$C,$C27)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V27\n*('Monthly Water Svgs'!V28*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B27,'IOU AC'!$C:$C,$C27)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W27\n*('Monthly Water Svgs'!W28*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B27,'IOU AC'!$C:$C,$C27)/Reference!$D$6,\"\")","v":""}]
[null,2015,"December",{"$f":"IFERROR('Marg Elec EI by Measure'!D28\n*('Monthly Water Svgs'!D29*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B28,'IOU AC'!$C:$C,$C28)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E28\n*('Monthly Water Svgs'!E29*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B28,'IOU AC'!$C:$C,$C28)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F28\n*('Monthly Water Svgs'!F29*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B28,'IOU AC'!$C:$C,$C28)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G28\n*('Monthly Water Svgs'!G29*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B28,'IOU AC'!$C:$C,$C28)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H28\n*('Monthly Water Svgs'!H29*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B28,'IOU AC'!$C:$C,$C28)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I28\n*('Monthly Water Svgs'!I29*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B28,'IOU AC'!$C:$C,$C28)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J28\n*('Monthly Water Svgs'!J29*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B28,'IOU AC'!$C:$C,$C28)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K28\n*('Monthly Water Svgs'!K29*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B28,'IOU AC'!$C:$C,$C28)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L28\n*('Monthly Water Svgs'!L29*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B28,'IOU AC'!$C:$C,$C28)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M28\n*('Monthly Water Svgs'!M29*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B28,'IOU AC'!$C:$C,$C28)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N28\n*('Monthly Water Svgs'!N29*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B28,'IOU AC'!$C:$C,$C28)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O28\n*('Monthly Water Svgs'!O29*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B28,'IOU AC'!$C:$C,$C28)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P28\n*('Monthly Water Svgs'!P29*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B28,'IOU AC'!$C:$C,$C28)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q28\n*('Monthly Water Svgs'!Q29*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B28,'IOU AC'!$C:$C,$C28)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R28\n*('Monthly Water Svgs'!R29*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B28,'IOU AC'!$C:$C,$C28)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S28\n*('Monthly Water Svgs'!S29*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B28,'IOU AC'!$C:$C,$C28)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T28\n*('Monthly Water Svgs'!T29*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B28,'IOU AC'!$C:$C,$C28)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U28\n*('Monthly Water Svgs'!U29*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B28,'IOU AC'!$C:$C,$C28)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V28\n*('Monthly Water Svgs'!V29*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B28,'IOU AC'!$C:$C,$C28)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W28\n*('Monthly Water Svgs'!W29*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B28,'IOU AC'!$C:$C,$C28)/Reference!$D$6,\"\")","v":""}]
[null,2016,"January",{"$f":"IFERROR('Marg Elec EI by Measure'!D29\n*('Monthly Water Svgs'!D30*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B29,'IOU AC'!$C:$C,$C29)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E29\n*('Monthly Water Svgs'!E30*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B29,'IOU AC'!$C:$C,$C29)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F29\n*('Monthly Water Svgs'!F30*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B29,'IOU AC'!$C:$C,$C29)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G29\n*('Monthly Water Svgs'!G30*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B29,'IOU AC'!$C:$C,$C29)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H29\n*('Monthly Water Svgs'!H30*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B29,'IOU AC'!$C:$C,$C29)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I29\n*('Monthly Water Svgs'!I30*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B29,'IOU AC'!$C:$C,$C29)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J29\n*('Monthly Water Svgs'!J30*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B29,'IOU AC'!$C:$C,$C29)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K29\n*('Monthly Water Svgs'!K30*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B29,'IOU AC'!$C:$C,$C29)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L29\n*('Monthly Water Svgs'!L30*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B29,'IOU AC'!$C:$C,$C29)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M29\n*('Monthly Water Svgs'!M30*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B29,'IOU AC'!$C:$C,$C29)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N29\n*('Monthly Water Svgs'!N30*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B29,'IOU AC'!$C:$C,$C29)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O29\n*('Monthly Water Svgs'!O30*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B29,'IOU AC'!$C:$C,$C29)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P29\n*('Monthly Water Svgs'!P30*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B29,'IOU AC'!$C:$C,$C29)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q29\n*('Monthly Water Svgs'!Q30*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B29,'IOU AC'!$C:$C,$C29)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R29\n*('Monthly Water Svgs'!R30*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B29,'IOU AC'!$C:$C,$C29)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S29\n*('Monthly Water Svgs'!S30*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B29,'IOU AC'!$C:$C,$C29)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T29\n*('Monthly Water Svgs'!T30*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B29,'IOU AC'!$C:$C,$C29)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U29\n*('Monthly Water Svgs'!U30*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B29,'IOU AC'!$C:$C,$C29)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V29\n*('Monthly Water Svgs'!V30*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B29,'IOU AC'!$C:$C,$C29)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W29\n*('Monthly Water Svgs'!W30*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B29,'IOU AC'!$C:$C,$C29)/Reference!$D$6,\"\")","v":""}]
[null,{"$f":"B29","v":2016},"February",{"$f":"IFERROR('Marg Elec EI by Measure'!D30\n*('Monthly Water Svgs'!D31*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B30,'IOU AC'!$C:$C,$C30)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E30\n*('Monthly Water Svgs'!E31*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B30,'IOU AC'!$C:$C,$C30)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F30\n*('Monthly Water Svgs'!F31*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B30,'IOU AC'!$C:$C,$C30)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G30\n*('Monthly Water Svgs'!G31*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B30,'IOU AC'!$C:$C,$C30)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H30\n*('Monthly Water Svgs'!H31*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B30,'IOU AC'!$C:$C,$C30)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I30\n*('Monthly Water Svgs'!I31*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B30,'IOU AC'!$C:$C,$C30)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J30\n*('Monthly Water Svgs'!J31*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B30,'IOU AC'!$C:$C,$C30)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K30\n*('Monthly Water Svgs'!K31*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B30,'IOU AC'!$C:$C,$C30)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L30\n*('Monthly Water Svgs'!L31*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B30,'IOU AC'!$C:$C,$C30)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M30\n*('Monthly Water Svgs'!M31*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B30,'IOU AC'!$C:$C,$C30)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N30\n*('Monthly Water Svgs'!N31*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B30,'IOU AC'!$C:$C,$C30)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O30\n*('Monthly Water Svgs'!O31*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B30,'IOU AC'!$C:$C,$C30)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P30\n*('Monthly Water Svgs'!P31*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B30,'IOU AC'!$C:$C,$C30)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q30\n*('Monthly Water Svgs'!Q31*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B30,'IOU AC'!$C:$C,$C30)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R30\n*('Monthly Water Svgs'!R31*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B30,'IOU AC'!$C:$C,$C30)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S30\n*('Monthly Water Svgs'!S31*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B30,'IOU AC'!$C:$C,$C30)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T30\n*('Monthly Water Svgs'!T31*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B30,'IOU AC'!$C:$C,$C30)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U30\n*('Monthly Water Svgs'!U31*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B30,'IOU AC'!$C:$C,$C30)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V30\n*('Monthly Water Svgs'!V31*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B30,'IOU AC'!$C:$C,$C30)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W30\n*('Monthly Water Svgs'!W31*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B30,'IOU AC'!$C:$C,$C30)/Reference!$D$6,\"\")","v":""}]
[null,2016,"March",{"$f":"IFERROR('Marg Elec EI by Measure'!D31\n*('Monthly Water Svgs'!D32*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B31,'IOU AC'!$C:$C,$C31)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E31\n*('Monthly Water Svgs'!E32*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B31,'IOU AC'!$C:$C,$C31)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F31\n*('Monthly Water Svgs'!F32*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B31,'IOU AC'!$C:$C,$C31)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G31\n*('Monthly Water Svgs'!G32*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B31,'IOU AC'!$C:$C,$C31)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H31\n*('Monthly Water Svgs'!H32*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B31,'IOU AC'!$C:$C,$C31)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I31\n*('Monthly Water Svgs'!I32*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B31,'IOU AC'!$C:$C,$C31)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J31\n*('Monthly Water Svgs'!J32*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B31,'IOU AC'!$C:$C,$C31)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K31\n*('Monthly Water Svgs'!K32*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B31,'IOU AC'!$C:$C,$C31)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L31\n*('Monthly Water Svgs'!L32*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B31,'IOU AC'!$C:$C,$C31)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M31\n*('Monthly Water Svgs'!M32*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B31,'IOU AC'!$C:$C,$C31)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N31\n*('Monthly Water Svgs'!N32*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B31,'IOU AC'!$C:$C,$C31)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O31\n*('Monthly Water Svgs'!O32*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B31,'IOU AC'!$C:$C,$C31)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P31\n*('Monthly Water Svgs'!P32*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B31,'IOU AC'!$C:$C,$C31)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q31\n*('Monthly Water Svgs'!Q32*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B31,'IOU AC'!$C:$C,$C31)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R31\n*('Monthly Water Svgs'!R32*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B31,'IOU AC'!$C:$C,$C31)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S31\n*('Monthly Water Svgs'!S32*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B31,'IOU AC'!$C:$C,$C31)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T31\n*('Monthly Water Svgs'!T32*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B31,'IOU AC'!$C:$C,$C31)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U31\n*('Monthly Water Svgs'!U32*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B31,'IOU AC'!$C:$C,$C31)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V31\n*('Monthly Water Svgs'!V32*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B31,'IOU AC'!$C:$C,$C31)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W31\n*('Monthly Water Svgs'!W32*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B31,'IOU AC'!$C:$C,$C31)/Reference!$D$6,\"\")","v":""}]
[null,2016,"December",{"$f":"IFERROR('Marg Elec EI by Measure'!D40\n*('Monthly Water Svgs'!D41*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B40,'IOU AC'!$C:$C,$C40)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E40\n*('Monthly Water Svgs'!E41*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B40,'IOU AC'!$C:$C,$C40)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F40\n*('Monthly Water Svgs'!F41*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B40,'IOU AC'!$C:$C,$C40)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G40\n*('Monthly Water Svgs'!G41*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B40,'IOU AC'!$C:$C,$C40)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H40\n*('Monthly Water Svgs'!H41*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B40,'IOU AC'!$C:$C,$C40)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I40\n*('Monthly Water Svgs'!I41*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B40,'IOU AC'!$C:$C,$C40)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J40\n*('Monthly Water Svgs'!J41*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B40,'IOU AC'!$C:$C,$C40)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K40\n*('Monthly Water Svgs'!K41*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B40,'IOU AC'!$C:$C,$C40)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L40\n*('Monthly Water Svgs'!L41*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B40,'IOU AC'!$C:$C,$C40)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M40\n*('Monthly Water Svgs'!M41*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B40,'IOU AC'!$C:$C,$C40)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N40\n*('Monthly Water Svgs'!N41*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B40,'IOU AC'!$C:$C,$C40)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O40\n*('Monthly Water Svgs'!O41*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B40,'IOU AC'!$C:$C,$C40)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P40\n*('Monthly Water Svgs'!P41*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B40,'IOU AC'!$C:$C,$C40)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q40\n*('Monthly Water Svgs'!Q41*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B40,'IOU AC'!$C:$C,$C40)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R40\n*('Monthly Water Svgs'!R41*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B40,'IOU AC'!$C:$C,$C40)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S40\n*('Monthly Water Svgs'!S41*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B40,'IOU AC'!$C:$C,$C40)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T40\n*('Monthly Water Svgs'!T41*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B40,'IOU AC'!$C:$C,$C40)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U40\n*('Monthly Water Svgs'!U41*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B40,'IOU AC'!$C:$C,$C40)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V40\n*('Monthly Water Svgs'!V41*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B40,'IOU AC'!$C:$C,$C40)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W40\n*('Monthly Water Svgs'!W41*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B40,'IOU AC'!$C:$C,$C40)/Reference!$D$6,\"\")","v":""}]
[null,2018,"April",{"$f":"IFERROR('Marg Elec EI by Measure'!D56\n*('Monthly Water Svgs'!D57*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B56,'IOU AC'!$C:$C,$C56)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E56\n*('Monthly Water Svgs'!E57*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B56,'IOU AC'!$C:$C,$C56)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F56\n*('Monthly Water Svgs'!F57*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B56,'IOU AC'!$C:$C,$C56)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G56\n*('Monthly Water Svgs'!G57*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B56,'IOU AC'!$C:$C,$C56)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H56\n*('Monthly Water Svgs'!H57*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B56,'IOU AC'!$C:$C,$C56)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I56\n*('Monthly Water Svgs'!I57*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B56,'IOU AC'!$C:$C,$C56)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J56\n*('Monthly Water Svgs'!J57*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B56,'IOU AC'!$C:$C,$C56)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K56\n*('Monthly Water Svgs'!K57*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B56,'IOU AC'!$C:$C,$C56)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L56\n*('Monthly Water Svgs'!L57*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B56,'IOU AC'!$C:$C,$C56)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M56\n*('Monthly Water Svgs'!M57*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B56,'IOU AC'!$C:$C,$C56)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N56\n*('Monthly Water Svgs'!N57*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B56,'IOU AC'!$C:$C,$C56)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O56\n*('Monthly Water Svgs'!O57*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B56,'IOU AC'!$C:$C,$C56)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P56\n*('Monthly Water Svgs'!P57*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B56,'IOU AC'!$C:$C,$C56)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q56\n*('Monthly Water Svgs'!Q57*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B56,'IOU AC'!$C:$C,$C56)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R56\n*('Monthly Water Svgs'!R57*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B56,'IOU AC'!$C:$C,$C56)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S56\n*('Monthly Water Svgs'!S57*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B56,'IOU AC'!$C:$C,$C56)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T56\n*('Monthly Water Svgs'!T57*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B56,'IOU AC'!$C:$C,$C56)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U56\n*('Monthly Water Svgs'!U57*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B56,'IOU AC'!$C:$C,$C56)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V56\n*('Monthly Water Svgs'!V57*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B56,'IOU AC'!$C:$C,$C56)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W56\n*('Monthly Water Svgs'!W57*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B56,'IOU AC'!$C:$C,$C56)/Reference!$D$6,\"\")","v":""}]
[null,2018,"November",{"$f":"IFERROR('Marg Elec EI by Measure'!D63\n*('Monthly Water Svgs'!D64*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B63,'IOU AC'!$C:$C,$C63)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E63\n*('Monthly Water Svgs'!E64*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B63,'IOU AC'!$C:$C,$C63)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F63\n*('Monthly Water Svgs'!F64*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B63,'IOU AC'!$C:$C,$C63)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G63\n*('Monthly Water Svgs'!G64*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B63,'IOU AC'!$C:$C,$C63)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H63\n*('Monthly Water Svgs'!H64*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B63,'IOU AC'!$C:$C,$C63)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I63\n*('Monthly Water Svgs'!I64*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B63,'IOU AC'!$C:$C,$C63)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J63\n*('Monthly Water Svgs'!J64*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B63,'IOU AC'!$C:$C,$C63)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K63\n*('Monthly Water Svgs'!K64*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B63,'IOU AC'!$C:$C,$C63)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L63\n*('Monthly Water Svgs'!L64*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B63,'IOU AC'!$C:$C,$C63)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M63\n*('Monthly Water Svgs'!M64*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B63,'IOU AC'!$C:$C,$C63)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N63\n*('Monthly Water Svgs'!N64*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B63,'IOU AC'!$C:$C,$C63)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O63\n*('Monthly Water Svgs'!O64*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B63,'IOU AC'!$C:$C,$C63)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P63\n*('Monthly Water Svgs'!P64*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B63,'IOU AC'!$C:$C,$C63)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q63\n*('Monthly Water Svgs'!Q64*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B63,'IOU AC'!$C:$C,$C63)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R63\n*('Monthly Water Svgs'!R64*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B63,'IOU AC'!$C:$C,$C63)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S63\n*('Monthly Water Svgs'!S64*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B63,'IOU AC'!$C:$C,$C63)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T63\n*('Monthly Water Svgs'!T64*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B63,'IOU AC'!$C:$C,$C63)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U63\n*('Monthly Water Svgs'!U64*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B63,'IOU AC'!$C:$C,$C63)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V63\n*('Monthly Water Svgs'!V64*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B63,'IOU AC'!$C:$C,$C63)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W63\n*('Monthly Water Svgs'!W64*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B63,'IOU AC'!$C:$C,$C63)/Reference!$D$6,\"\")","v":""}]
[null,2020,"March",{"$f":"IFERROR('Marg Elec EI by Measure'!D79\n*('Monthly Water Svgs'!D80*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B79,'IOU AC'!$C:$C,$C79)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E79\n*('Monthly Water Svgs'!E80*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B79,'IOU AC'!$C:$C,$C79)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F79\n*('Monthly Water Svgs'!F80*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B79,'IOU AC'!$C:$C,$C79)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G79\n*('Monthly Water Svgs'!G80*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B79,'IOU AC'!$C:$C,$C79)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H79\n*('Monthly Water Svgs'!H80*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B79,'IOU AC'!$C:$C,$C79)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I79\n*('Monthly Water Svgs'!I80*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B79,'IOU AC'!$C:$C,$C79)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J79\n*('Monthly Water Svgs'!J80*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B79,'IOU AC'!$C:$C,$C79)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K79\n*('Monthly Water Svgs'!K80*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B79,'IOU AC'!$C:$C,$C79)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L79\n*('Monthly Water Svgs'!L80*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B79,'IOU AC'!$C:$C,$C79)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M79\n*('Monthly Water Svgs'!M80*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B79,'IOU AC'!$C:$C,$C79)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N79\n*('Monthly Water Svgs'!N80*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B79,'IOU AC'!$C:$C,$C79)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O79\n*('Monthly Water Svgs'!O80*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B79,'IOU AC'!$C:$C,$C79)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P79\n*('Monthly Water Svgs'!P80*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B79,'IOU AC'!$C:$C,$C79)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q79\n*('Monthly Water Svgs'!Q80*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B79,'IOU AC'!$C:$C,$C79)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R79\n*('Monthly Water Svgs'!R80*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B79,'IOU AC'!$C:$C,$C79)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S79\n*('Monthly Water Svgs'!S80*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B79,'IOU AC'!$C:$C,$C79)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T79\n*('Monthly Water Svgs'!T80*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B79,'IOU AC'!$C:$C,$C79)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U79\n*('Monthly Water Svgs'!U80*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B79,'IOU AC'!$C:$C,$C79)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V79\n*('Monthly Water Svgs'!V80*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B79,'IOU AC'!$C:$C,$C79)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W79\n*('Monthly Water Svgs'!W80*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B79,'IOU AC'!$C:$C,$C79)/Reference!$D$6,\"\")","v":""}]
[null,2021,"May",{"$f":"IFERROR('Marg Elec EI by Measure'!D93\n*('Monthly Water Svgs'!D94*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B93,'IOU AC'!$C:$C,$C93)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E93\n*('Monthly Water Svgs'!E94*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B93,'IOU AC'!$C:$C,$C93)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F93\n*('Monthly Water Svgs'!F94*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B93,'IOU AC'!$C:$C,$C93)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G93\n*('Monthly Water Svgs'!G94*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B93,'IOU AC'!$C:$C,$C93)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H93\n*('Monthly Water Svgs'!H94*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B93,'IOU AC'!$C:$C,$C93)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I93\n*('Monthly Water Svgs'!I94*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B93,'IOU AC'!$C:$C,$C93)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J93\n*('Monthly Water Svgs'!J94*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B93,'IOU AC'!$C:$C,$C93)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K93\n*('Monthly Water Svgs'!K94*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B93,'IOU AC'!$C:$C,$C93)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L93\n*('Monthly Water Svgs'!L94*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B93,'IOU AC'!$C:$C,$C93)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M93\n*('Monthly Water Svgs'!M94*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B93,'IOU AC'!$C:$C,$C93)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N93\n*('Monthly Water Svgs'!N94*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B93,'IOU AC'!$C:$C,$C93)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O93\n*('Monthly Water Svgs'!O94*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B93,'IOU AC'!$C:$C,$C93)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P93\n*('Monthly Water Svgs'!P94*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B93,'IOU AC'!$C:$C,$C93)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q93\n*('Monthly Water Svgs'!Q94*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B93,'IOU AC'!$C:$C,$C93)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R93\n*('Monthly Water Svgs'!R94*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B93,'IOU AC'!$C:$C,$C93)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S93\n*('Monthly Water Svgs'!S94*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B93,'IOU AC'!$C:$C,$C93)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T93\n*('Monthly Water Svgs'!T94*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B93,'IOU AC'!$C:$C,$C93)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U93\n*('Monthly Water Svgs'!U94*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B93,'IOU AC'!$C:$C,$C93)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V93\n*('Monthly Water Svgs'!V94*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B93,'IOU AC'!$C:$C,$C93)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W93\n*('Monthly Water Svgs'!W94*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B93,'IOU AC'!$C:$C,$C93)/Reference!$D$6,\"\")","v":""}]
[null,2022,"July",{"$f":"IFERROR('Marg Elec EI by Measure'!D107\n*('Monthly Water Svgs'!D108*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B107,'IOU AC'!$C:$C,$C107)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E107\n*('Monthly Water Svgs'!E108*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B107,'IOU AC'!$C:$C,$C107)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F107\n*('Monthly Water Svgs'!F108*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B107,'IOU AC'!$C:$C,$C107)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G107\n*('Monthly Water Svgs'!G108*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B107,'IOU AC'!$C:$C,$C107)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H107\n*('Monthly Water Svgs'!H108*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B107,'IOU AC'!$C:$C,$C107)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I107\n*('Monthly Water Svgs'!I108*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B107,'IOU AC'!$C:$C,$C107)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J107\n*('Monthly Water Svgs'!J108*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B107,'IOU AC'!$C:$C,$C107)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K107\n*('Monthly Water Svgs'!K108*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B107,'IOU AC'!$C:$C,$C107)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L107\n*('Monthly Water Svgs'!L108*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B107,'IOU AC'!$C:$C,$C107)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M107\n*('Monthly Water Svgs'!M108*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B107,'IOU AC'!$C:$C,$C107)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N107\n*('Monthly Water Svgs'!N108*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B107,'IOU AC'!$C:$C,$C107)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O107\n*('Monthly Water Svgs'!O108*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B107,'IOU AC'!$C:$C,$C107)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P107\n*('Monthly Water Svgs'!P108*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B107,'IOU AC'!$C:$C,$C107)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q107\n*('Monthly Water Svgs'!Q108*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B107,'IOU AC'!$C:$C,$C107)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R107\n*('Monthly Water Svgs'!R108*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B107,'IOU AC'!$C:$C,$C107)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S107\n*('Monthly Water Svgs'!S108*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B107,'IOU AC'!$C:$C,$C107)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T107\n*('Monthly Water Svgs'!T108*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B107,'IOU AC'!$C:$C,$C107)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U107\n*('Monthly Water Svgs'!U108*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B107,'IOU AC'!$C:$C,$C107)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V107\n*('Monthly Water Svgs'!V108*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B107,'IOU AC'!$C:$C,$C107)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W107\n*('Monthly Water Svgs'!W108*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B107,'IOU AC'!$C:$C,$C107)/Reference!$D$6,\"\")","v":""}]
[null,2023,"November",{"$f":"IFERROR('Marg Elec EI by Measure'!D123\n*('Monthly Water Svgs'!D124*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B123,'IOU AC'!$C:$C,$C123)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E123\n*('Monthly Water Svgs'!E124*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B123,'IOU AC'!$C:$C,$C123)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F123\n*('Monthly Water Svgs'!F124*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B123,'IOU AC'!$C:$C,$C123)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G123\n*('Monthly Water Svgs'!G124*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B123,'IOU AC'!$C:$C,$C123)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H123\n*('Monthly Water Svgs'!H124*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B123,'IOU AC'!$C:$C,$C123)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I123\n*('Monthly Water Svgs'!I124*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B123,'IOU AC'!$C:$C,$C123)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J123\n*('Monthly Water Svgs'!J124*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B123,'IOU AC'!$C:$C,$C123)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K123\n*('Monthly Water Svgs'!K124*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B123,'IOU AC'!$C:$C,$C123)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L123\n*('Monthly Water Svgs'!L124*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B123,'IOU AC'!$C:$C,$C123)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M123\n*('Monthly Water Svgs'!M124*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B123,'IOU AC'!$C:$C,$C123)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N123\n*('Monthly Water Svgs'!N124*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B123,'IOU AC'!$C:$C,$C123)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O123\n*('Monthly Water Svgs'!O124*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B123,'IOU AC'!$C:$C,$C123)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P123\n*('Monthly Water Svgs'!P124*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B123,'IOU AC'!$C:$C,$C123)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q123\n*('Monthly Water Svgs'!Q124*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B123,'IOU AC'!$C:$C,$C123)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R123\n*('Monthly Water Svgs'!R124*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B123,'IOU AC'!$C:$C,$C123)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S123\n*('Monthly Water Svgs'!S124*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B123,'IOU AC'!$C:$C,$C123)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T123\n*('Monthly Water Svgs'!T124*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B123,'IOU AC'!$C:$C,$C123)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U123\n*('Monthly Water Svgs'!U124*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B123,'IOU AC'!$C:$C,$C123)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V123\n*('Monthly Water Svgs'!V124*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B123,'IOU AC'!$C:$C,$C123)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W123\n*('Monthly Water Svgs'!W124*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B123,'IOU AC'!$C:$C,$C123)/Reference!$D$6,\"\")","v":""}]
[null,2024,"June",{"$f":"IFERROR('Marg Elec EI by Measure'!D130\n*('Monthly Water Svgs'!D131*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B130,'IOU AC'!$C:$C,$C130)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E130\n*('Monthly Water Svgs'!E131*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B130,'IOU AC'!$C:$C,$C130)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F130\n*('Monthly Water Svgs'!F131*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B130,'IOU AC'!$C:$C,$C130)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G130\n*('Monthly Water Svgs'!G131*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B130,'IOU AC'!$C:$C,$C130)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H130\n*('Monthly Water Svgs'!H131*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B130,'IOU AC'!$C:$C,$C130)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I130\n*('Monthly Water Svgs'!I131*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B130,'IOU AC'!$C:$C,$C130)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J130\n*('Monthly Water Svgs'!J131*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B130,'IOU AC'!$C:$C,$C130)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K130\n*('Monthly Water Svgs'!K131*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B130,'IOU AC'!$C:$C,$C130)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L130\n*('Monthly Water Svgs'!L131*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B130,'IOU AC'!$C:$C,$C130)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M130\n*('Monthly Water Svgs'!M131*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B130,'IOU AC'!$C:$C,$C130)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N130\n*('Monthly Water Svgs'!N131*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B130,'IOU AC'!$C:$C,$C130)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O130\n*('Monthly Water Svgs'!O131*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B130,'IOU AC'!$C:$C,$C130)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P130\n*('Monthly Water Svgs'!P131*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B130,'IOU AC'!$C:$C,$C130)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q130\n*('Monthly Water Svgs'!Q131*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B130,'IOU AC'!$C:$C,$C130)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R130\n*('Monthly Water Svgs'!R131*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B130,'IOU AC'!$C:$C,$C130)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S130\n*('Monthly Water Svgs'!S131*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B130,'IOU AC'!$C:$C,$C130)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T130\n*('Monthly Water Svgs'!T131*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B130,'IOU AC'!$C:$C,$C130)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U130\n*('Monthly Water Svgs'!U131*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B130,'IOU AC'!$C:$C,$C130)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V130\n*('Monthly Water Svgs'!V131*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B130,'IOU AC'!$C:$C,$C130)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W130\n*('Monthly Water Svgs'!W131*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B130,'IOU AC'!$C:$C,$C130)/Reference!$D$6,\"\")","v":""}]
[null,2025,"August",{"$f":"IFERROR('Marg Elec EI by Measure'!D144\n*('Monthly Water Svgs'!D145*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B144,'IOU AC'!$C:$C,$C144)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E144\n*('Monthly Water Svgs'!E145*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B144,'IOU AC'!$C:$C,$C144)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F144\n*('Monthly Water Svgs'!F145*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B144,'IOU AC'!$C:$C,$C144)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G144\n*('Monthly Water Svgs'!G145*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B144,'IOU AC'!$C:$C,$C144)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H144\n*('Monthly Water Svgs'!H145*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B144,'IOU AC'!$C:$C,$C144)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I144\n*('Monthly Water Svgs'!I145*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B144,'IOU AC'!$C:$C,$C144)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J144\n*('Monthly Water Svgs'!J145*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B144,'IOU AC'!$C:$C,$C144)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K144\n*('Monthly Water Svgs'!K145*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B144,'IOU AC'!$C:$C,$C144)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L144\n*('Monthly Water Svgs'!L145*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B144,'IOU AC'!$C:$C,$C144)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M144\n*('Monthly Water Svgs'!M145*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B144,'IOU AC'!$C:$C,$C144)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N144\n*('Monthly Water Svgs'!N145*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B144,'IOU AC'!$C:$C,$C144)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O144\n*('Monthly Water Svgs'!O145*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B144,'IOU AC'!$C:$C,$C144)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P144\n*('Monthly Water Svgs'!P145*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B144,'IOU AC'!$C:$C,$C144)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q144\n*('Monthly Water Svgs'!Q145*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B144,'IOU AC'!$C:$C,$C144)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R144\n*('Monthly Water Svgs'!R145*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B144,'IOU AC'!$C:$C,$C144)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S144\n*('Monthly Water Svgs'!S145*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B144,'IOU AC'!$C:$C,$C144)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T144\n*('Monthly Water Svgs'!T145*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B144,'IOU AC'!$C:$C,$C144)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U144\n*('Monthly Water Svgs'!U145*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B144,'IOU AC'!$C:$C,$C144)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V144\n*('Monthly Water Svgs'!V145*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B144,'IOU AC'!$C:$C,$C144)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W144\n*('Monthly Water Svgs'!W145*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B144,'IOU AC'!$C:$C,$C144)/Reference!$D$6,\"\")","v":""}]
[null,2026,"June",{"$f":"IFERROR('Marg Elec EI by Measure'!D154\n*('Monthly Water Svgs'!D155*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B154,'IOU AC'!$C:$C,$C154)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E154\n*('Monthly Water Svgs'!E155*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B154,'IOU AC'!$C:$C,$C154)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F154\n*('Monthly Water Svgs'!F155*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B154,'IOU AC'!$C:$C,$C154)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G154\n*('Monthly Water Svgs'!G155*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B154,'IOU AC'!$C:$C,$C154)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H154\n*('Monthly Water Svgs'!H155*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B154,'IOU AC'!$C:$C,$C154)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I154\n*('Monthly Water Svgs'!I155*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B154,'IOU AC'!$C:$C,$C154)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J154\n*('Monthly Water Svgs'!J155*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B154,'IOU AC'!$C:$C,$C154)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K154\n*('Monthly Water Svgs'!K155*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B154,'IOU AC'!$C:$C,$C154)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L154\n*('Monthly Water Svgs'!L155*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B154,'IOU AC'!$C:$C,$C154)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M154\n*('Monthly Water Svgs'!M155*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B154,'IOU AC'!$C:$C,$C154)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N154\n*('Monthly Water Svgs'!N155*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B154,'IOU AC'!$C:$C,$C154)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O154\n*('Monthly Water Svgs'!O155*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B154,'IOU AC'!$C:$C,$C154)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P154\n*('Monthly Water Svgs'!P155*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B154,'IOU AC'!$C:$C,$C154)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q154\n*('Monthly Water Svgs'!Q155*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B154,'IOU AC'!$C:$C,$C154)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R154\n*('Monthly Water Svgs'!R155*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B154,'IOU AC'!$C:$C,$C154)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S154\n*('Monthly Water Svgs'!S155*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B154,'IOU AC'!$C:$C,$C154)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T154\n*('Monthly Water Svgs'!T155*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B154,'IOU AC'!$C:$C,$C154)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U154\n*('Monthly Water Svgs'!U155*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B154,'IOU AC'!$C:$C,$C154)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V154\n*('Monthly Water Svgs'!V155*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B154,'IOU AC'!$C:$C,$C154)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W154\n*('Monthly Water Svgs'!W155*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B154,'IOU AC'!$C:$C,$C154)/Reference!$D$6,\"\")","v":""}]
[null,{"$f":"B173","v":2028},"February",{"$f":"IFERROR('Marg Elec EI by Measure'!D174\n*('Monthly Water Svgs'!D175*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B174,'IOU AC'!$C:$C,$C174)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E174\n*('Monthly Water Svgs'!E175*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B174,'IOU AC'!$C:$C,$C174)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F174\n*('Monthly Water Svgs'!F175*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B174,'IOU AC'!$C:$C,$C174)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G174\n*('Monthly Water Svgs'!G175*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B174,'IOU AC'!$C:$C,$C174)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H174\n*('Monthly Water Svgs'!H175*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B174,'IOU AC'!$C:$C,$C174)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I174\n*('Monthly Water Svgs'!I175*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B174,'IOU AC'!$C:$C,$C174)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J174\n*('Monthly Water Svgs'!J175*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B174,'IOU AC'!$C:$C,$C174)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K174\n*('Monthly Water Svgs'!K175*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B174,'IOU AC'!$C:$C,$C174)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L174\n*('Monthly Water Svgs'!L175*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B174,'IOU AC'!$C:$C,$C174)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M174\n*('Monthly Water Svgs'!M175*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B174,'IOU AC'!$C:$C,$C174)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N174\n*('Monthly Water Svgs'!N175*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B174,'IOU AC'!$C:$C,$C174)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O174\n*('Monthly Water Svgs'!O175*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B174,'IOU AC'!$C:$C,$C174)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P174\n*('Monthly Water Svgs'!P175*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B174,'IOU AC'!$C:$C,$C174)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q174\n*('Monthly Water Svgs'!Q175*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B174,'IOU AC'!$C:$C,$C174)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R174\n*('Monthly Water Svgs'!R175*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B174,'IOU AC'!$C:$C,$C174)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S174\n*('Monthly Water Svgs'!S175*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B174,'IOU AC'!$C:$C,$C174)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T174\n*('Monthly Water Svgs'!T175*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B174,'IOU AC'!$C:$C,$C174)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U174\n*('Monthly Water Svgs'!U175*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B174,'IOU AC'!$C:$C,$C174)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V174\n*('Monthly Water Svgs'!V175*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B174,'IOU AC'!$C:$C,$C174)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W174\n*('Monthly Water Svgs'!W175*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B174,'IOU AC'!$C:$C,$C174)/Reference!$D$6,\"\")","v":""}]
[null,2028,"May",{"$f":"IFERROR('Marg Elec EI by Measure'!D177\n*('Monthly Water Svgs'!D178*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B177,'IOU AC'!$C:$C,$C177)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E177\n*('Monthly Water Svgs'!E178*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B177,'IOU AC'!$C:$C,$C177)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F177\n*('Monthly Water Svgs'!F178*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B177,'IOU AC'!$C:$C,$C177)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G177\n*('Monthly Water Svgs'!G178*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B177,'IOU AC'!$C:$C,$C177)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H177\n*('Monthly Water Svgs'!H178*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B177,'IOU AC'!$C:$C,$C177)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I177\n*('Monthly Water Svgs'!I178*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B177,'IOU AC'!$C:$C,$C177)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J177\n*('Monthly Water Svgs'!J178*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B177,'IOU AC'!$C:$C,$C177)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K177\n*('Monthly Water Svgs'!K178*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B177,'IOU AC'!$C:$C,$C177)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L177\n*('Monthly Water Svgs'!L178*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B177,'IOU AC'!$C:$C,$C177)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M177\n*('Monthly Water Svgs'!M178*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B177,'IOU AC'!$C:$C,$C177)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N177\n*('Monthly Water Svgs'!N178*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B177,'IOU AC'!$C:$C,$C177)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O177\n*('Monthly Water Svgs'!O178*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B177,'IOU AC'!$C:$C,$C177)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P177\n*('Monthly Water Svgs'!P178*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B177,'IOU AC'!$C:$C,$C177)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q177\n*('Monthly Water Svgs'!Q178*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B177,'IOU AC'!$C:$C,$C177)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R177\n*('Monthly Water Svgs'!R178*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B177,'IOU AC'!$C:$C,$C177)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S177\n*('Monthly Water Svgs'!S178*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B177,'IOU AC'!$C:$C,$C177)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T177\n*('Monthly Water Svgs'!T178*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B177,'IOU AC'!$C:$C,$C177)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U177\n*('Monthly Water Svgs'!U178*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B177,'IOU AC'!$C:$C,$C177)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V177\n*('Monthly Water Svgs'!V178*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B177,'IOU AC'!$C:$C,$C177)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W177\n*('Monthly Water Svgs'!W178*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B177,'IOU AC'!$C:$C,$C177)/Reference!$D$6,\"\")","v":""}]
[null,2030,"January",{"$f":"IFERROR('Marg Elec EI by Measure'!D197\n*('Monthly Water Svgs'!D198*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B197,'IOU AC'!$C:$C,$C197)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E197\n*('Monthly Water Svgs'!E198*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B197,'IOU AC'!$C:$C,$C197)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F197\n*('Monthly Water Svgs'!F198*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B197,'IOU AC'!$C:$C,$C197)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G197\n*('Monthly Water Svgs'!G198*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B197,'IOU AC'!$C:$C,$C197)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H197\n*('Monthly Water Svgs'!H198*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B197,'IOU AC'!$C:$C,$C197)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I197\n*('Monthly Water Svgs'!I198*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B197,'IOU AC'!$C:$C,$C197)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J197\n*('Monthly Water Svgs'!J198*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B197,'IOU AC'!$C:$C,$C197)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K197\n*('Monthly Water Svgs'!K198*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B197,'IOU AC'!$C:$C,$C197)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L197\n*('Monthly Water Svgs'!L198*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B197,'IOU AC'!$C:$C,$C197)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M197\n*('Monthly Water Svgs'!M198*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B197,'IOU AC'!$C:$C,$C197)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N197\n*('Monthly Water Svgs'!N198*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B197,'IOU AC'!$C:$C,$C197)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O197\n*('Monthly Water Svgs'!O198*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B197,'IOU AC'!$C:$C,$C197)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P197\n*('Monthly Water Svgs'!P198*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B197,'IOU AC'!$C:$C,$C197)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q197\n*('Monthly Water Svgs'!Q198*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B197,'IOU AC'!$C:$C,$C197)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R197\n*('Monthly Water Svgs'!R198*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B197,'IOU AC'!$C:$C,$C197)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S197\n*('Monthly Water Svgs'!S198*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B197,'IOU AC'!$C:$C,$C197)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T197\n*('Monthly Water Svgs'!T198*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B197,'IOU AC'!$C:$C,$C197)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U197\n*('Monthly Water Svgs'!U198*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B197,'IOU AC'!$C:$C,$C197)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V197\n*('Monthly Water Svgs'!V198*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B197,'IOU AC'!$C:$C,$C197)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W197\n*('Monthly Water Svgs'!W198*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B197,'IOU AC'!$C:$C,$C197)/Reference!$D$6,\"\")","v":""}]
[null,2030,"September",{"$f":"IFERROR('Marg Elec EI by Measure'!D205\n*('Monthly Water Svgs'!D206*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B205,'IOU AC'!$C:$C,$C205)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E205\n*('Monthly Water Svgs'!E206*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B205,'IOU AC'!$C:$C,$C205)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F205\n*('Monthly Water Svgs'!F206*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B205,'IOU AC'!$C:$C,$C205)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G205\n*('Monthly Water Svgs'!G206*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B205,'IOU AC'!$C:$C,$C205)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H205\n*('Monthly Water Svgs'!H206*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B205,'IOU AC'!$C:$C,$C205)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I205\n*('Monthly Water Svgs'!I206*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B205,'IOU AC'!$C:$C,$C205)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J205\n*('Monthly Water Svgs'!J206*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B205,'IOU AC'!$C:$C,$C205)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K205\n*('Monthly Water Svgs'!K206*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B205,'IOU AC'!$C:$C,$C205)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L205\n*('Monthly Water Svgs'!L206*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B205,'IOU AC'!$C:$C,$C205)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M205\n*('Monthly Water Svgs'!M206*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B205,'IOU AC'!$C:$C,$C205)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N205\n*('Monthly Water Svgs'!N206*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B205,'IOU AC'!$C:$C,$C205)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O205\n*('Monthly Water Svgs'!O206*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B205,'IOU AC'!$C:$C,$C205)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P205\n*('Monthly Water Svgs'!P206*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B205,'IOU AC'!$C:$C,$C205)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q205\n*('Monthly Water Svgs'!Q206*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B205,'IOU AC'!$C:$C,$C205)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R205\n*('Monthly Water Svgs'!R206*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B205,'IOU AC'!$C:$C,$C205)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S205\n*('Monthly Water Svgs'!S206*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B205,'IOU AC'!$C:$C,$C205)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T205\n*('Monthly Water Svgs'!T206*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B205,'IOU AC'!$C:$C,$C205)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U205\n*('Monthly Water Svgs'!U206*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B205,'IOU AC'!$C:$C,$C205)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V205\n*('Monthly Water Svgs'!V206*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B205,'IOU AC'!$C:$C,$C205)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W205\n*('Monthly Water Svgs'!W206*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B205,'IOU AC'!$C:$C,$C205)/Reference!$D$6,\"\")","v":""}]
[null,2032,"January",{"$f":"IFERROR('Marg Elec EI by Measure'!D221\n*('Monthly Water Svgs'!D222*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B221,'IOU AC'!$C:$C,$C221)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E221\n*('Monthly Water Svgs'!E222*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B221,'IOU AC'!$C:$C,$C221)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F221\n*('Monthly Water Svgs'!F222*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B221,'IOU AC'!$C:$C,$C221)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G221\n*('Monthly Water Svgs'!G222*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B221,'IOU AC'!$C:$C,$C221)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H221\n*('Monthly Water Svgs'!H222*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B221,'IOU AC'!$C:$C,$C221)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I221\n*('Monthly Water Svgs'!I222*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B221,'IOU AC'!$C:$C,$C221)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J221\n*('Monthly Water Svgs'!J222*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B221,'IOU AC'!$C:$C,$C221)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K221\n*('Monthly Water Svgs'!K222*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B221,'IOU AC'!$C:$C,$C221)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L221\n*('Monthly Water Svgs'!L222*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B221,'IOU AC'!$C:$C,$C221)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M221\n*('Monthly Water Svgs'!M222*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B221,'IOU AC'!$C:$C,$C221)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N221\n*('Monthly Water Svgs'!N222*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B221,'IOU AC'!$C:$C,$C221)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O221\n*('Monthly Water Svgs'!O222*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B221,'IOU AC'!$C:$C,$C221)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P221\n*('Monthly Water Svgs'!P222*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B221,'IOU AC'!$C:$C,$C221)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q221\n*('Monthly Water Svgs'!Q222*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B221,'IOU AC'!$C:$C,$C221)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R221\n*('Monthly Water Svgs'!R222*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B221,'IOU AC'!$C:$C,$C221)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S221\n*('Monthly Water Svgs'!S222*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B221,'IOU AC'!$C:$C,$C221)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T221\n*('Monthly Water Svgs'!T222*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B221,'IOU AC'!$C:$C,$C221)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U221\n*('Monthly Water Svgs'!U222*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B221,'IOU AC'!$C:$C,$C221)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V221\n*('Monthly Water Svgs'!V222*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B221,'IOU AC'!$C:$C,$C221)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W221\n*('Monthly Water Svgs'!W222*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B221,'IOU AC'!$C:$C,$C221)/Reference!$D$6,\"\")","v":""}]
[null,2033,"September",{"$f":"IFERROR('Marg Elec EI by Measure'!D241\n*('Monthly Water Svgs'!D242*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B241,'IOU AC'!$C:$C,$C241)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E241\n*('Monthly Water Svgs'!E242*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B241,'IOU AC'!$C:$C,$C241)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F241\n*('Monthly Water Svgs'!F242*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B241,'IOU AC'!$C:$C,$C241)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G241\n*('Monthly Water Svgs'!G242*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B241,'IOU AC'!$C:$C,$C241)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H241\n*('Monthly Water Svgs'!H242*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B241,'IOU AC'!$C:$C,$C241)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I241\n*('Monthly Water Svgs'!I242*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B241,'IOU AC'!$C:$C,$C241)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J241\n*('Monthly Water Svgs'!J242*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B241,'IOU AC'!$C:$C,$C241)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K241\n*('Monthly Water Svgs'!K242*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B241,'IOU AC'!$C:$C,$C241)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L241\n*('Monthly Water Svgs'!L242*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B241,'IOU AC'!$C:$C,$C241)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M241\n*('Monthly Water Svgs'!M242*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B241,'IOU AC'!$C:$C,$C241)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N241\n*('Monthly Water Svgs'!N242*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B241,'IOU AC'!$C:$C,$C241)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O241\n*('Monthly Water Svgs'!O242*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B241,'IOU AC'!$C:$C,$C241)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P241\n*('Monthly Water Svgs'!P242*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B241,'IOU AC'!$C:$C,$C241)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q241\n*('Monthly Water Svgs'!Q242*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B241,'IOU AC'!$C:$C,$C241)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R241\n*('Monthly Water Svgs'!R242*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B241,'IOU AC'!$C:$C,$C241)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S241\n*('Monthly Water Svgs'!S242*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B241,'IOU AC'!$C:$C,$C241)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T241\n*('Monthly Water Svgs'!T242*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B241,'IOU AC'!$C:$C,$C241)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U241\n*('Monthly Water Svgs'!U242*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B241,'IOU AC'!$C:$C,$C241)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V241\n*('Monthly Water Svgs'!V242*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B241,'IOU AC'!$C:$C,$C241)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W241\n*('Monthly Water Svgs'!W242*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B241,'IOU AC'!$C:$C,$C241)/Reference!$D$6,\"\")","v":""}]
[null,2033,"December",{"$f":"IFERROR('Marg Elec EI by Measure'!D244\n*('Monthly Water Svgs'!D245*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B244,'IOU AC'!$C:$C,$C244)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E244\n*('Monthly Water Svgs'!E245*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B244,'IOU AC'!$C:$C,$C244)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F244\n*('Monthly Water Svgs'!F245*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B244,'IOU AC'!$C:$C,$C244)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G244\n*('Monthly Water Svgs'!G245*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B244,'IOU AC'!$C:$C,$C244)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H244\n*('Monthly Water Svgs'!H245*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B244,'IOU AC'!$C:$C,$C244)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I244\n*('Monthly Water Svgs'!I245*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B244,'IOU AC'!$C:$C,$C244)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J244\n*('Monthly Water Svgs'!J245*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B244,'IOU AC'!$C:$C,$C244)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K244\n*('Monthly Water Svgs'!K245*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B244,'IOU AC'!$C:$C,$C244)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L244\n*('Monthly Water Svgs'!L245*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B244,'IOU AC'!$C:$C,$C244)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M244\n*('Monthly Water Svgs'!M245*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B244,'IOU AC'!$C:$C,$C244)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N244\n*('Monthly Water Svgs'!N245*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B244,'IOU AC'!$C:$C,$C244)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O244\n*('Monthly Water Svgs'!O245*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B244,'IOU AC'!$C:$C,$C244)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P244\n*('Monthly Water Svgs'!P245*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B244,'IOU AC'!$C:$C,$C244)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q244\n*('Monthly Water Svgs'!Q245*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B244,'IOU AC'!$C:$C,$C244)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R244\n*('Monthly Water Svgs'!R245*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B244,'IOU AC'!$C:$C,$C244)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S244\n*('Monthly Water Svgs'!S245*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B244,'IOU AC'!$C:$C,$C244)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T244\n*('Monthly Water Svgs'!T245*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B244,'IOU AC'!$C:$C,$C244)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U244\n*('Monthly Water Svgs'!U245*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B244,'IOU AC'!$C:$C,$C244)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V244\n*('Monthly Water Svgs'!V245*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B244,'IOU AC'!$C:$C,$C244)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W244\n*('Monthly Water Svgs'!W245*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B244,'IOU AC'!$C:$C,$C244)/Reference!$D$6,\"\")","v":""}]
[null,2034,"December",{"$f":"IFERROR('Marg Elec EI by Measure'!D256\n*('Monthly Water Svgs'!D257*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B256,'IOU AC'!$C:$C,$C256)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E256\n*('Monthly Water Svgs'!E257*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B256,'IOU AC'!$C:$C,$C256)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F256\n*('Monthly Water Svgs'!F257*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B256,'IOU AC'!$C:$C,$C256)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G256\n*('Monthly Water Svgs'!G257*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B256,'IOU AC'!$C:$C,$C256)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H256\n*('Monthly Water Svgs'!H257*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B256,'IOU AC'!$C:$C,$C256)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I256\n*('Monthly Water Svgs'!I257*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B256,'IOU AC'!$C:$C,$C256)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J256\n*('Monthly Water Svgs'!J257*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B256,'IOU AC'!$C:$C,$C256)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K256\n*('Monthly Water Svgs'!K257*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B256,'IOU AC'!$C:$C,$C256)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L256\n*('Monthly Water Svgs'!L257*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B256,'IOU AC'!$C:$C,$C256)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M256\n*('Monthly Water Svgs'!M257*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B256,'IOU AC'!$C:$C,$C256)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N256\n*('Monthly Water Svgs'!N257*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B256,'IOU AC'!$C:$C,$C256)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O256\n*('Monthly Water Svgs'!O257*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B256,'IOU AC'!$C:$C,$C256)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P256\n*('Monthly Water Svgs'!P257*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B256,'IOU AC'!$C:$C,$C256)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q256\n*('Monthly Water Svgs'!Q257*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B256,'IOU AC'!$C:$C,$C256)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R256\n*('Monthly Water Svgs'!R257*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B256,'IOU AC'!$C:$C,$C256)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S256\n*('Monthly Water Svgs'!S257*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B256,'IOU AC'!$C:$C,$C256)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T256\n*('Monthly Water Svgs'!T257*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B256,'IOU AC'!$C:$C,$C256)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U256\n*('Monthly Water Svgs'!U257*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B256,'IOU AC'!$C:$C,$C256)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V256\n*('Monthly Water Svgs'!V257*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B256,'IOU AC'!$C:$C,$C256)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W256\n*('Monthly Water Svgs'!W257*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B256,'IOU AC'!$C:$C,$C256)/Reference!$D$6,\"\")","v":""}]
[null,2036,"April",{"$f":"IFERROR('Marg Elec EI by Measure'!D272\n*('Monthly Water Svgs'!D273*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B272,'IOU AC'!$C:$C,$C272)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E272\n*('Monthly Water Svgs'!E273*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B272,'IOU AC'!$C:$C,$C272)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F272\n*('Monthly Water Svgs'!F273*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B272,'IOU AC'!$C:$C,$C272)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G272\n*('Monthly Water Svgs'!G273*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B272,'IOU AC'!$C:$C,$C272)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H272\n*('Monthly Water Svgs'!H273*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B272,'IOU AC'!$C:$C,$C272)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I272\n*('Monthly Water Svgs'!I273*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B272,'IOU AC'!$C:$C,$C272)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J272\n*('Monthly Water Svgs'!J273*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B272,'IOU AC'!$C:$C,$C272)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K272\n*('Monthly Water Svgs'!K273*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B272,'IOU AC'!$C:$C,$C272)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L272\n*('Monthly Water Svgs'!L273*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B272,'IOU AC'!$C:$C,$C272)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M272\n*('Monthly Water Svgs'!M273*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B272,'IOU AC'!$C:$C,$C272)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N272\n*('Monthly Water Svgs'!N273*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B272,'IOU AC'!$C:$C,$C272)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O272\n*('Monthly Water Svgs'!O273*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B272,'IOU AC'!$C:$C,$C272)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P272\n*('Monthly Water Svgs'!P273*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B272,'IOU AC'!$C:$C,$C272)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q272\n*('Monthly Water Svgs'!Q273*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B272,'IOU AC'!$C:$C,$C272)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R272\n*('Monthly Water Svgs'!R273*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B272,'IOU AC'!$C:$C,$C272)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S272\n*('Monthly Water Svgs'!S273*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B272,'IOU AC'!$C:$C,$C272)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T272\n*('Monthly Water Svgs'!T273*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B272,'IOU AC'!$C:$C,$C272)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U272\n*('Monthly Water Svgs'!U273*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B272,'IOU AC'!$C:$C,$C272)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V272\n*('Monthly Water Svgs'!V273*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B272,'IOU AC'!$C:$C,$C272)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W272\n*('Monthly Water Svgs'!W273*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B272,'IOU AC'!$C:$C,$C272)/Reference!$D$6,\"\")","v":""}]
[null,2037,"August",{"$f":"IFERROR('Marg Elec EI by Measure'!D288\n*('Monthly Water Svgs'!D289*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B288,'IOU AC'!$C:$C,$C288)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E288\n*('Monthly Water Svgs'!E289*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B288,'IOU AC'!$C:$C,$C288)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F288\n*('Monthly Water Svgs'!F289*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B288,'IOU AC'!$C:$C,$C288)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G288\n*('Monthly Water Svgs'!G289*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B288,'IOU AC'!$C:$C,$C288)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H288\n*('Monthly Water Svgs'!H289*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B288,'IOU AC'!$C:$C,$C288)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I288\n*('Monthly Water Svgs'!I289*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B288,'IOU AC'!$C:$C,$C288)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J288\n*('Monthly Water Svgs'!J289*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B288,'IOU AC'!$C:$C,$C288)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K288\n*('Monthly Water Svgs'!K289*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B288,'IOU AC'!$C:$C,$C288)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L288\n*('Monthly Water Svgs'!L289*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B288,'IOU AC'!$C:$C,$C288)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M288\n*('Monthly Water Svgs'!M289*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B288,'IOU AC'!$C:$C,$C288)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N288\n*('Monthly Water Svgs'!N289*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B288,'IOU AC'!$C:$C,$C288)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O288\n*('Monthly Water Svgs'!O289*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B288,'IOU AC'!$C:$C,$C288)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P288\n*('Monthly Water Svgs'!P289*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B288,'IOU AC'!$C:$C,$C288)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q288\n*('Monthly Water Svgs'!Q289*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B288,'IOU AC'!$C:$C,$C288)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R288\n*('Monthly Water Svgs'!R289*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B288,'IOU AC'!$C:$C,$C288)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S288\n*('Monthly Water Svgs'!S289*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B288,'IOU AC'!$C:$C,$C288)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T288\n*('Monthly Water Svgs'!T289*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B288,'IOU AC'!$C:$C,$C288)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U288\n*('Monthly Water Svgs'!U289*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B288,'IOU AC'!$C:$C,$C288)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V288\n*('Monthly Water Svgs'!V289*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B288,'IOU AC'!$C:$C,$C288)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W288\n*('Monthly Water Svgs'!W289*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B288,'IOU AC'!$C:$C,$C288)/Reference!$D$6,\"\")","v":""}]
[null,2039,"April",{"$f":"IFERROR('Marg Elec EI by Measure'!D308\n*('Monthly Water Svgs'!D309*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B308,'IOU AC'!$C:$C,$C308)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E308\n*('Monthly Water Svgs'!E309*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B308,'IOU AC'!$C:$C,$C308)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F308\n*('Monthly Water Svgs'!F309*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B308,'IOU AC'!$C:$C,$C308)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G308\n*('Monthly Water Svgs'!G309*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B308,'IOU AC'!$C:$C,$C308)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H308\n*('Monthly Water Svgs'!H309*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B308,'IOU AC'!$C:$C,$C308)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I308\n*('Monthly Water Svgs'!I309*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B308,'IOU AC'!$C:$C,$C308)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J308\n*('Monthly Water Svgs'!J309*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B308,'IOU AC'!$C:$C,$C308)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K308\n*('Monthly Water Svgs'!K309*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B308,'IOU AC'!$C:$C,$C308)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L308\n*('Monthly Water Svgs'!L309*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B308,'IOU AC'!$C:$C,$C308)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M308\n*('Monthly Water Svgs'!M309*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B308,'IOU AC'!$C:$C,$C308)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N308\n*('Monthly Water Svgs'!N309*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B308,'IOU AC'!$C:$C,$C308)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O308\n*('Monthly Water Svgs'!O309*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B308,'IOU AC'!$C:$C,$C308)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P308\n*('Monthly Water Svgs'!P309*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B308,'IOU AC'!$C:$C,$C308)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q308\n*('Monthly Water Svgs'!Q309*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B308,'IOU AC'!$C:$C,$C308)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R308\n*('Monthly Water Svgs'!R309*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B308,'IOU AC'!$C:$C,$C308)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S308\n*('Monthly Water Svgs'!S309*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B308,'IOU AC'!$C:$C,$C308)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T308\n*('Monthly Water Svgs'!T309*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B308,'IOU AC'!$C:$C,$C308)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U308\n*('Monthly Water Svgs'!U309*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B308,'IOU AC'!$C:$C,$C308)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V308\n*('Monthly Water Svgs'!V309*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B308,'IOU AC'!$C:$C,$C308)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W308\n*('Monthly Water Svgs'!W309*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B308,'IOU AC'!$C:$C,$C308)/Reference!$D$6,\"\")","v":""}]
[null,2039,"July",{"$f":"IFERROR('Marg Elec EI by Measure'!D311\n*('Monthly Water Svgs'!D312*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B311,'IOU AC'!$C:$C,$C311)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E311\n*('Monthly Water Svgs'!E312*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B311,'IOU AC'!$C:$C,$C311)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F311\n*('Monthly Water Svgs'!F312*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B311,'IOU AC'!$C:$C,$C311)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G311\n*('Monthly Water Svgs'!G312*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B311,'IOU AC'!$C:$C,$C311)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H311\n*('Monthly Water Svgs'!H312*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B311,'IOU AC'!$C:$C,$C311)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I311\n*('Monthly Water Svgs'!I312*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B311,'IOU AC'!$C:$C,$C311)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J311\n*('Monthly Water Svgs'!J312*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B311,'IOU AC'!$C:$C,$C311)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K311\n*('Monthly Water Svgs'!K312*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B311,'IOU AC'!$C:$C,$C311)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L311\n*('Monthly Water Svgs'!L312*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B311,'IOU AC'!$C:$C,$C311)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M311\n*('Monthly Water Svgs'!M312*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B311,'IOU AC'!$C:$C,$C311)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N311\n*('Monthly Water Svgs'!N312*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B311,'IOU AC'!$C:$C,$C311)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O311\n*('Monthly Water Svgs'!O312*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B311,'IOU AC'!$C:$C,$C311)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P311\n*('Monthly Water Svgs'!P312*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B311,'IOU AC'!$C:$C,$C311)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q311\n*('Monthly Water Svgs'!Q312*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B311,'IOU AC'!$C:$C,$C311)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R311\n*('Monthly Water Svgs'!R312*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B311,'IOU AC'!$C:$C,$C311)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S311\n*('Monthly Water Svgs'!S312*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B311,'IOU AC'!$C:$C,$C311)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T311\n*('Monthly Water Svgs'!T312*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B311,'IOU AC'!$C:$C,$C311)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U311\n*('Monthly Water Svgs'!U312*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B311,'IOU AC'!$C:$C,$C311)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V311\n*('Monthly Water Svgs'!V312*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B311,'IOU AC'!$C:$C,$C311)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W311\n*('Monthly Water Svgs'!W312*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B311,'IOU AC'!$C:$C,$C311)/Reference!$D$6,\"\")","v":""}]
[null,2041,"July",{"$f":"IFERROR('Marg Elec EI by Measure'!D335\n*('Monthly Water Svgs'!D336*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B335,'IOU AC'!$C:$C,$C335)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E335\n*('Monthly Water Svgs'!E336*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B335,'IOU AC'!$C:$C,$C335)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F335\n*('Monthly Water Svgs'!F336*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B335,'IOU AC'!$C:$C,$C335)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G335\n*('Monthly Water Svgs'!G336*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B335,'IOU AC'!$C:$C,$C335)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H335\n*('Monthly Water Svgs'!H336*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B335,'IOU AC'!$C:$C,$C335)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I335\n*('Monthly Water Svgs'!I336*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B335,'IOU AC'!$C:$C,$C335)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J335\n*('Monthly Water Svgs'!J336*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B335,'IOU AC'!$C:$C,$C335)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K335\n*('Monthly Water Svgs'!K336*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B335,'IOU AC'!$C:$C,$C335)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L335\n*('Monthly Water Svgs'!L336*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B335,'IOU AC'!$C:$C,$C335)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M335\n*('Monthly Water Svgs'!M336*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B335,'IOU AC'!$C:$C,$C335)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N335\n*('Monthly Water Svgs'!N336*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B335,'IOU AC'!$C:$C,$C335)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O335\n*('Monthly Water Svgs'!O336*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B335,'IOU AC'!$C:$C,$C335)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P335\n*('Monthly Water Svgs'!P336*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B335,'IOU AC'!$C:$C,$C335)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q335\n*('Monthly Water Svgs'!Q336*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B335,'IOU AC'!$C:$C,$C335)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R335\n*('Monthly Water Svgs'!R336*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B335,'IOU AC'!$C:$C,$C335)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S335\n*('Monthly Water Svgs'!S336*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B335,'IOU AC'!$C:$C,$C335)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T335\n*('Monthly Water Svgs'!T336*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B335,'IOU AC'!$C:$C,$C335)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U335\n*('Monthly Water Svgs'!U336*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B335,'IOU AC'!$C:$C,$C335)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V335\n*('Monthly Water Svgs'!V336*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B335,'IOU AC'!$C:$C,$C335)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W335\n*('Monthly Water Svgs'!W336*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B335,'IOU AC'!$C:$C,$C335)/Reference!$D$6,\"\")","v":""}]
[null,2041,"November",{"$f":"IFERROR('Marg Elec EI by Measure'!D339\n*('Monthly Water Svgs'!D340*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B339,'IOU AC'!$C:$C,$C339)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E339\n*('Monthly Water Svgs'!E340*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B339,'IOU AC'!$C:$C,$C339)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F339\n*('Monthly Water Svgs'!F340*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B339,'IOU AC'!$C:$C,$C339)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G339\n*('Monthly Water Svgs'!G340*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B339,'IOU AC'!$C:$C,$C339)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H339\n*('Monthly Water Svgs'!H340*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B339,'IOU AC'!$C:$C,$C339)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I339\n*('Monthly Water Svgs'!I340*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B339,'IOU AC'!$C:$C,$C339)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J339\n*('Monthly Water Svgs'!J340*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B339,'IOU AC'!$C:$C,$C339)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K339\n*('Monthly Water Svgs'!K340*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B339,'IOU AC'!$C:$C,$C339)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L339\n*('Monthly Water Svgs'!L340*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B339,'IOU AC'!$C:$C,$C339)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M339\n*('Monthly Water Svgs'!M340*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B339,'IOU AC'!$C:$C,$C339)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N339\n*('Monthly Water Svgs'!N340*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B339,'IOU AC'!$C:$C,$C339)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O339\n*('Monthly Water Svgs'!O340*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B339,'IOU AC'!$C:$C,$C339)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P339\n*('Monthly Water Svgs'!P340*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B339,'IOU AC'!$C:$C,$C339)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q339\n*('Monthly Water Svgs'!Q340*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B339,'IOU AC'!$C:$C,$C339)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R339\n*('Monthly Water Svgs'!R340*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B339,'IOU AC'!$C:$C,$C339)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S339\n*('Monthly Water Svgs'!S340*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B339,'IOU AC'!$C:$C,$C339)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T339\n*('Monthly Water Svgs'!T340*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B339,'IOU AC'!$C:$C,$C339)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U339\n*('Monthly Water Svgs'!U340*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B339,'IOU AC'!$C:$C,$C339)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V339\n*('Monthly Water Svgs'!V340*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B339,'IOU AC'!$C:$C,$C339)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W339\n*('Monthly Water Svgs'!W340*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B339,'IOU AC'!$C:$C,$C339)/Reference!$D$6,\"\")","v":""}]
[null,2043,"March",{"$f":"IFERROR('Marg Elec EI by Measure'!D355\n*('Monthly Water Svgs'!D356*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B355,'IOU AC'!$C:$C,$C355)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E355\n*('Monthly Water Svgs'!E356*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B355,'IOU AC'!$C:$C,$C355)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F355\n*('Monthly Water Svgs'!F356*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B355,'IOU AC'!$C:$C,$C355)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G355\n*('Monthly Water Svgs'!G356*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B355,'IOU AC'!$C:$C,$C355)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H355\n*('Monthly Water Svgs'!H356*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B355,'IOU AC'!$C:$C,$C355)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I355\n*('Monthly Water Svgs'!I356*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B355,'IOU AC'!$C:$C,$C355)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J355\n*('Monthly Water Svgs'!J356*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B355,'IOU AC'!$C:$C,$C355)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K355\n*('Monthly Water Svgs'!K356*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B355,'IOU AC'!$C:$C,$C355)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L355\n*('Monthly Water Svgs'!L356*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B355,'IOU AC'!$C:$C,$C355)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M355\n*('Monthly Water Svgs'!M356*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B355,'IOU AC'!$C:$C,$C355)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N355\n*('Monthly Water Svgs'!N356*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B355,'IOU AC'!$C:$C,$C355)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O355\n*('Monthly Water Svgs'!O356*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B355,'IOU AC'!$C:$C,$C355)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P355\n*('Monthly Water Svgs'!P356*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B355,'IOU AC'!$C:$C,$C355)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q355\n*('Monthly Water Svgs'!Q356*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B355,'IOU AC'!$C:$C,$C355)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R355\n*('Monthly Water Svgs'!R356*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B355,'IOU AC'!$C:$C,$C355)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S355\n*('Monthly Water Svgs'!S356*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B355,'IOU AC'!$C:$C,$C355)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T355\n*('Monthly Water Svgs'!T356*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B355,'IOU AC'!$C:$C,$C355)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U355\n*('Monthly Water Svgs'!U356*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B355,'IOU AC'!$C:$C,$C355)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V355\n*('Monthly Water Svgs'!V356*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B355,'IOU AC'!$C:$C,$C355)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W355\n*('Monthly Water Svgs'!W356*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B355,'IOU AC'!$C:$C,$C355)/Reference!$D$6,\"\")","v":""}]
[null,2043,"October",{"$f":"IFERROR('Marg Elec EI by Measure'!D362\n*('Monthly Water Svgs'!D363*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B362,'IOU AC'!$C:$C,$C362)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E362\n*('Monthly Water Svgs'!E363*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B362,'IOU AC'!$C:$C,$C362)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F362\n*('Monthly Water Svgs'!F363*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B362,'IOU AC'!$C:$C,$C362)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G362\n*('Monthly Water Svgs'!G363*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B362,'IOU AC'!$C:$C,$C362)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H362\n*('Monthly Water Svgs'!H363*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B362,'IOU AC'!$C:$C,$C362)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I362\n*('Monthly Water Svgs'!I363*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B362,'IOU AC'!$C:$C,$C362)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J362\n*('Monthly Water Svgs'!J363*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B362,'IOU AC'!$C:$C,$C362)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K362\n*('Monthly Water Svgs'!K363*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B362,'IOU AC'!$C:$C,$C362)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L362\n*('Monthly Water Svgs'!L363*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B362,'IOU AC'!$C:$C,$C362)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M362\n*('Monthly Water Svgs'!M363*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B362,'IOU AC'!$C:$C,$C362)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N362\n*('Monthly Water Svgs'!N363*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B362,'IOU AC'!$C:$C,$C362)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O362\n*('Monthly Water Svgs'!O363*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B362,'IOU AC'!$C:$C,$C362)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P362\n*('Monthly Water Svgs'!P363*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B362,'IOU AC'!$C:$C,$C362)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q362\n*('Monthly Water Svgs'!Q363*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B362,'IOU AC'!$C:$C,$C362)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R362\n*('Monthly Water Svgs'!R363*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B362,'IOU AC'!$C:$C,$C362)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S362\n*('Monthly Water Svgs'!S363*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B362,'IOU AC'!$C:$C,$C362)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T362\n*('Monthly Water Svgs'!T363*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B362,'IOU AC'!$C:$C,$C362)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U362\n*('Monthly Water Svgs'!U363*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B362,'IOU AC'!$C:$C,$C362)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V362\n*('Monthly Water Svgs'!V363*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B362,'IOU AC'!$C:$C,$C362)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W362\n*('Monthly Water Svgs'!W363*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B362,'IOU AC'!$C:$C,$C362)/Reference!$D$6,\"\")","v":""}]
[null,2045,"June",{"$f":"IFERROR('Marg Elec EI by Measure'!D382\n*('Monthly Water Svgs'!D383*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B382,'IOU AC'!$C:$C,$C382)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E382\n*('Monthly Water Svgs'!E383*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B382,'IOU AC'!$C:$C,$C382)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F382\n*('Monthly Water Svgs'!F383*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B382,'IOU AC'!$C:$C,$C382)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G382\n*('Monthly Water Svgs'!G383*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B382,'IOU AC'!$C:$C,$C382)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H382\n*('Monthly Water Svgs'!H383*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B382,'IOU AC'!$C:$C,$C382)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I382\n*('Monthly Water Svgs'!I383*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B382,'IOU AC'!$C:$C,$C382)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J382\n*('Monthly Water Svgs'!J383*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B382,'IOU AC'!$C:$C,$C382)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K382\n*('Monthly Water Svgs'!K383*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B382,'IOU AC'!$C:$C,$C382)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L382\n*('Monthly Water Svgs'!L383*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B382,'IOU AC'!$C:$C,$C382)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M382\n*('Monthly Water Svgs'!M383*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B382,'IOU AC'!$C:$C,$C382)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N382\n*('Monthly Water Svgs'!N383*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B382,'IOU AC'!$C:$C,$C382)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O382\n*('Monthly Water Svgs'!O383*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B382,'IOU AC'!$C:$C,$C382)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P382\n*('Monthly Water Svgs'!P383*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B382,'IOU AC'!$C:$C,$C382)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q382\n*('Monthly Water Svgs'!Q383*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B382,'IOU AC'!$C:$C,$C382)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R382\n*('Monthly Water Svgs'!R383*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B382,'IOU AC'!$C:$C,$C382)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S382\n*('Monthly Water Svgs'!S383*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B382,'IOU AC'!$C:$C,$C382)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T382\n*('Monthly Water Svgs'!T383*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B382,'IOU AC'!$C:$C,$C382)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U382\n*('Monthly Water Svgs'!U383*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B382,'IOU AC'!$C:$C,$C382)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V382\n*('Monthly Water Svgs'!V383*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B382,'IOU AC'!$C:$C,$C382)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W382\n*('Monthly Water Svgs'!W383*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B382,'IOU AC'!$C:$C,$C382)/Reference!$D$6,\"\")","v":""}]
[null,2046,"November",{"$f":"IFERROR('Marg Elec EI by Measure'!D399\n*('Monthly Water Svgs'!D400*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B399,'IOU AC'!$C:$C,$C399)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E399\n*('Monthly Water Svgs'!E400*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B399,'IOU AC'!$C:$C,$C399)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F399\n*('Monthly Water Svgs'!F400*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B399,'IOU AC'!$C:$C,$C399)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G399\n*('Monthly Water Svgs'!G400*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B399,'IOU AC'!$C:$C,$C399)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H399\n*('Monthly Water Svgs'!H400*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B399,'IOU AC'!$C:$C,$C399)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I399\n*('Monthly Water Svgs'!I400*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B399,'IOU AC'!$C:$C,$C399)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J399\n*('Monthly Water Svgs'!J400*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B399,'IOU AC'!$C:$C,$C399)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K399\n*('Monthly Water Svgs'!K400*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B399,'IOU AC'!$C:$C,$C399)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L399\n*('Monthly Water Svgs'!L400*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B399,'IOU AC'!$C:$C,$C399)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M399\n*('Monthly Water Svgs'!M400*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B399,'IOU AC'!$C:$C,$C399)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N399\n*('Monthly Water Svgs'!N400*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B399,'IOU AC'!$C:$C,$C399)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O399\n*('Monthly Water Svgs'!O400*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B399,'IOU AC'!$C:$C,$C399)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P399\n*('Monthly Water Svgs'!P400*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B399,'IOU AC'!$C:$C,$C399)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q399\n*('Monthly Water Svgs'!Q400*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B399,'IOU AC'!$C:$C,$C399)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R399\n*('Monthly Water Svgs'!R400*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B399,'IOU AC'!$C:$C,$C399)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S399\n*('Monthly Water Svgs'!S400*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B399,'IOU AC'!$C:$C,$C399)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T399\n*('Monthly Water Svgs'!T400*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B399,'IOU AC'!$C:$C,$C399)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U399\n*('Monthly Water Svgs'!U400*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B399,'IOU AC'!$C:$C,$C399)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V399\n*('Monthly Water Svgs'!V400*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B399,'IOU AC'!$C:$C,$C399)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W399\n*('Monthly Water Svgs'!W400*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B399,'IOU AC'!$C:$C,$C399)/Reference!$D$6,\"\")","v":""}]
[null,2047,"June",{"$f":"IFERROR('Marg Elec EI by Measure'!D406\n*('Monthly Water Svgs'!D407*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B406,'IOU AC'!$C:$C,$C406)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E406\n*('Monthly Water Svgs'!E407*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B406,'IOU AC'!$C:$C,$C406)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F406\n*('Monthly Water Svgs'!F407*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B406,'IOU AC'!$C:$C,$C406)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G406\n*('Monthly Water Svgs'!G407*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B406,'IOU AC'!$C:$C,$C406)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H406\n*('Monthly Water Svgs'!H407*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B406,'IOU AC'!$C:$C,$C406)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I406\n*('Monthly Water Svgs'!I407*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B406,'IOU AC'!$C:$C,$C406)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J406\n*('Monthly Water Svgs'!J407*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B406,'IOU AC'!$C:$C,$C406)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K406\n*('Monthly Water Svgs'!K407*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B406,'IOU AC'!$C:$C,$C406)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L406\n*('Monthly Water Svgs'!L407*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B406,'IOU AC'!$C:$C,$C406)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M406\n*('Monthly Water Svgs'!M407*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B406,'IOU AC'!$C:$C,$C406)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N406\n*('Monthly Water Svgs'!N407*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B406,'IOU AC'!$C:$C,$C406)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O406\n*('Monthly Water Svgs'!O407*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B406,'IOU AC'!$C:$C,$C406)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P406\n*('Monthly Water Svgs'!P407*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B406,'IOU AC'!$C:$C,$C406)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q406\n*('Monthly Water Svgs'!Q407*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B406,'IOU AC'!$C:$C,$C406)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R406\n*('Monthly Water Svgs'!R407*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B406,'IOU AC'!$C:$C,$C406)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S406\n*('Monthly Water Svgs'!S407*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B406,'IOU AC'!$C:$C,$C406)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T406\n*('Monthly Water Svgs'!T407*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B406,'IOU AC'!$C:$C,$C406)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U406\n*('Monthly Water Svgs'!U407*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B406,'IOU AC'!$C:$C,$C406)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V406\n*('Monthly Water Svgs'!V407*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B406,'IOU AC'!$C:$C,$C406)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W406\n*('Monthly Water Svgs'!W407*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B406,'IOU AC'!$C:$C,$C406)/Reference!$D$6,\"\")","v":""}]
[null,2048,"October",{"$f":"IFERROR('Marg Elec EI by Measure'!D422\n*('Monthly Water Svgs'!D423*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B422,'IOU AC'!$C:$C,$C422)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E422\n*('Monthly Water Svgs'!E423*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B422,'IOU AC'!$C:$C,$C422)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F422\n*('Monthly Water Svgs'!F423*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B422,'IOU AC'!$C:$C,$C422)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G422\n*('Monthly Water Svgs'!G423*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B422,'IOU AC'!$C:$C,$C422)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H422\n*('Monthly Water Svgs'!H423*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B422,'IOU AC'!$C:$C,$C422)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I422\n*('Monthly Water Svgs'!I423*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B422,'IOU AC'!$C:$C,$C422)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J422\n*('Monthly Water Svgs'!J423*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B422,'IOU AC'!$C:$C,$C422)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K422\n*('Monthly Water Svgs'!K423*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B422,'IOU AC'!$C:$C,$C422)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L422\n*('Monthly Water Svgs'!L423*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B422,'IOU AC'!$C:$C,$C422)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M422\n*('Monthly Water Svgs'!M423*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B422,'IOU AC'!$C:$C,$C422)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N422\n*('Monthly Water Svgs'!N423*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B422,'IOU AC'!$C:$C,$C422)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O422\n*('Monthly Water Svgs'!O423*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B422,'IOU AC'!$C:$C,$C422)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P422\n*('Monthly Water Svgs'!P423*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B422,'IOU AC'!$C:$C,$C422)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q422\n*('Monthly Water Svgs'!Q423*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B422,'IOU AC'!$C:$C,$C422)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R422\n*('Monthly Water Svgs'!R423*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B422,'IOU AC'!$C:$C,$C422)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S422\n*('Monthly Water Svgs'!S423*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B422,'IOU AC'!$C:$C,$C422)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T422\n*('Monthly Water Svgs'!T423*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B422,'IOU AC'!$C:$C,$C422)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U422\n*('Monthly Water Svgs'!U423*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B422,'IOU AC'!$C:$C,$C422)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V422\n*('Monthly Water Svgs'!V423*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B422,'IOU AC'!$C:$C,$C422)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W422\n*('Monthly Water Svgs'!W423*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B422,'IOU AC'!$C:$C,$C422)/Reference!$D$6,\"\")","v":""}]
[null,2049,"September",{"$f":"IFERROR('Marg Elec EI by Measure'!D433\n*('Monthly Water Svgs'!D434*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B433,'IOU AC'!$C:$C,$C433)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E433\n*('Monthly Water Svgs'!E434*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B433,'IOU AC'!$C:$C,$C433)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F433\n*('Monthly Water Svgs'!F434*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B433,'IOU AC'!$C:$C,$C433)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G433\n*('Monthly Water Svgs'!G434*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B433,'IOU AC'!$C:$C,$C433)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H433\n*('Monthly Water Svgs'!H434*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B433,'IOU AC'!$C:$C,$C433)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I433\n*('Monthly Water Svgs'!I434*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B433,'IOU AC'!$C:$C,$C433)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J433\n*('Monthly Water Svgs'!J434*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B433,'IOU AC'!$C:$C,$C433)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K433\n*('Monthly Water Svgs'!K434*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B433,'IOU AC'!$C:$C,$C433)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L433\n*('Monthly Water Svgs'!L434*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B433,'IOU AC'!$C:$C,$C433)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M433\n*('Monthly Water Svgs'!M434*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B433,'IOU AC'!$C:$C,$C433)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N433\n*('Monthly Water Svgs'!N434*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B433,'IOU AC'!$C:$C,$C433)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O433\n*('Monthly Water Svgs'!O434*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B433,'IOU AC'!$C:$C,$C433)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P433\n*('Monthly Water Svgs'!P434*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B433,'IOU AC'!$C:$C,$C433)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q433\n*('Monthly Water Svgs'!Q434*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B433,'IOU AC'!$C:$C,$C433)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R433\n*('Monthly Water Svgs'!R434*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B433,'IOU AC'!$C:$C,$C433)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S433\n*('Monthly Water Svgs'!S434*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B433,'IOU AC'!$C:$C,$C433)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T433\n*('Monthly Water Svgs'!T434*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B433,'IOU AC'!$C:$C,$C433)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U433\n*('Monthly Water Svgs'!U434*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B433,'IOU AC'!$C:$C,$C433)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V433\n*('Monthly Water Svgs'!V434*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B433,'IOU AC'!$C:$C,$C433)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W433\n*('Monthly Water Svgs'!W434*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B433,'IOU AC'!$C:$C,$C433)/Reference!$D$6,\"\")","v":""}]
[null,2050,"June",{"$f":"IFERROR('Marg Elec EI by Measure'!D442\n*('Monthly Water Svgs'!D443*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B442,'IOU AC'!$C:$C,$C442)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E442\n*('Monthly Water Svgs'!E443*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B442,'IOU AC'!$C:$C,$C442)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F442\n*('Monthly Water Svgs'!F443*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B442,'IOU AC'!$C:$C,$C442)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G442\n*('Monthly Water Svgs'!G443*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B442,'IOU AC'!$C:$C,$C442)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H442\n*('Monthly Water Svgs'!H443*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B442,'IOU AC'!$C:$C,$C442)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I442\n*('Monthly Water Svgs'!I443*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B442,'IOU AC'!$C:$C,$C442)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J442\n*('Monthly Water Svgs'!J443*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B442,'IOU AC'!$C:$C,$C442)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K442\n*('Monthly Water Svgs'!K443*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B442,'IOU AC'!$C:$C,$C442)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L442\n*('Monthly Water Svgs'!L443*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B442,'IOU AC'!$C:$C,$C442)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M442\n*('Monthly Water Svgs'!M443*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B442,'IOU AC'!$C:$C,$C442)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N442\n*('Monthly Water Svgs'!N443*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B442,'IOU AC'!$C:$C,$C442)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O442\n*('Monthly Water Svgs'!O443*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B442,'IOU AC'!$C:$C,$C442)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P442\n*('Monthly Water Svgs'!P443*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B442,'IOU AC'!$C:$C,$C442)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q442\n*('Monthly Water Svgs'!Q443*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B442,'IOU AC'!$C:$C,$C442)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R442\n*('Monthly Water Svgs'!R443*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B442,'IOU AC'!$C:$C,$C442)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S442\n*('Monthly Water Svgs'!S443*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B442,'IOU AC'!$C:$C,$C442)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T442\n*('Monthly Water Svgs'!T443*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B442,'IOU AC'!$C:$C,$C442)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U442\n*('Monthly Water Svgs'!U443*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B442,'IOU AC'!$C:$C,$C442)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V442\n*('Monthly Water Svgs'!V443*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B442,'IOU AC'!$C:$C,$C442)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W442\n*('Monthly Water Svgs'!W443*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B442,'IOU AC'!$C:$C,$C442)/Reference!$D$6,\"\")","v":""}]
[null,2050,"July",{"$f":"IFERROR('Marg Elec EI by Measure'!D443\n*('Monthly Water Svgs'!D444*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B443,'IOU AC'!$C:$C,$C443)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E443\n*('Monthly Water Svgs'!E444*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B443,'IOU AC'!$C:$C,$C443)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F443\n*('Monthly Water Svgs'!F444*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B443,'IOU AC'!$C:$C,$C443)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G443\n*('Monthly Water Svgs'!G444*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B443,'IOU AC'!$C:$C,$C443)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H443\n*('Monthly Water Svgs'!H444*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B443,'IOU AC'!$C:$C,$C443)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I443\n*('Monthly Water Svgs'!I444*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B443,'IOU AC'!$C:$C,$C443)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J443\n*('Monthly Water Svgs'!J444*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B443,'IOU AC'!$C:$C,$C443)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K443\n*('Monthly Water Svgs'!K444*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B443,'IOU AC'!$C:$C,$C443)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L443\n*('Monthly Water Svgs'!L444*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B443,'IOU AC'!$C:$C,$C443)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M443\n*('Monthly Water Svgs'!M444*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B443,'IOU AC'!$C:$C,$C443)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N443\n*('Monthly Water Svgs'!N444*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B443,'IOU AC'!$C:$C,$C443)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O443\n*('Monthly Water Svgs'!O444*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B443,'IOU AC'!$C:$C,$C443)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P443\n*('Monthly Water Svgs'!P444*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B443,'IOU AC'!$C:$C,$C443)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q443\n*('Monthly Water Svgs'!Q444*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B443,'IOU AC'!$C:$C,$C443)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R443\n*('Monthly Water Svgs'!R444*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B443,'IOU AC'!$C:$C,$C443)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S443\n*('Monthly Water Svgs'!S444*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B443,'IOU AC'!$C:$C,$C443)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T443\n*('Monthly Water Svgs'!T444*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B443,'IOU AC'!$C:$C,$C443)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U443\n*('Monthly Water Svgs'!U444*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B443,'IOU AC'!$C:$C,$C443)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V443\n*('Monthly Water Svgs'!V444*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B443,'IOU AC'!$C:$C,$C443)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W443\n*('Monthly Water Svgs'!W444*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B443,'IOU AC'!$C:$C,$C443)/Reference!$D$6,\"\")","v":""}]
[null,2050,"August",{"$f":"IFERROR('Marg Elec EI by Measure'!D444\n*('Monthly Water Svgs'!D445*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B444,'IOU AC'!$C:$C,$C444)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E444\n*('Monthly Water Svgs'!E445*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B444,'IOU AC'!$C:$C,$C444)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F444\n*('Monthly Water Svgs'!F445*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B444,'IOU AC'!$C:$C,$C444)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G444\n*('Monthly Water Svgs'!G445*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B444,'IOU AC'!$C:$C,$C444)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H444\n*('Monthly Water Svgs'!H445*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B444,'IOU AC'!$C:$C,$C444)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I444\n*('Monthly Water Svgs'!I445*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B444,'IOU AC'!$C:$C,$C444)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J444\n*('Monthly Water Svgs'!J445*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B444,'IOU AC'!$C:$C,$C444)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K444\n*('Monthly Water Svgs'!K445*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B444,'IOU AC'!$C:$C,$C444)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L444\n*('Monthly Water Svgs'!L445*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B444,'IOU AC'!$C:$C,$C444)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M444\n*('Monthly Water Svgs'!M445*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B444,'IOU AC'!$C:$C,$C444)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N444\n*('Monthly Water Svgs'!N445*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B444,'IOU AC'!$C:$C,$C444)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O444\n*('Monthly Water Svgs'!O445*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B444,'IOU AC'!$C:$C,$C444)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P444\n*('Monthly Water Svgs'!P445*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B444,'IOU AC'!$C:$C,$C444)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q444\n*('Monthly Water Svgs'!Q445*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B444,'IOU AC'!$C:$C,$C444)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R444\n*('Monthly Water Svgs'!R445*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B444,'IOU AC'!$C:$C,$C444)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S444\n*('Monthly Water Svgs'!S445*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B444,'IOU AC'!$C:$C,$C444)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T444\n*('Monthly Water Svgs'!T445*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B444,'IOU AC'!$C:$C,$C444)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U444\n*('Monthly Water Svgs'!U445*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B444,'IOU AC'!$C:$C,$C444)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V444\n*('Monthly Water Svgs'!V445*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B444,'IOU AC'!$C:$C,$C444)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W444\n*('Monthly Water Svgs'!W445*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B444,'IOU AC'!$C:$C,$C444)/Reference!$D$6,\"\")","v":""}]
[null,2050,"September",{"$f":"IFERROR('Marg Elec EI by Measure'!D445\n*('Monthly Water Svgs'!D446*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B445,'IOU AC'!$C:$C,$C445)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E445\n*('Monthly Water Svgs'!E446*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B445,'IOU AC'!$C:$C,$C445)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F445\n*('Monthly Water Svgs'!F446*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B445,'IOU AC'!$C:$C,$C445)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G445\n*('Monthly Water Svgs'!G446*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B445,'IOU AC'!$C:$C,$C445)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H445\n*('Monthly Water Svgs'!H446*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B445,'IOU AC'!$C:$C,$C445)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I445\n*('Monthly Water Svgs'!I446*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B445,'IOU AC'!$C:$C,$C445)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J445\n*('Monthly Water Svgs'!J446*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B445,'IOU AC'!$C:$C,$C445)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K445\n*('Monthly Water Svgs'!K446*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B445,'IOU AC'!$C:$C,$C445)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L445\n*('Monthly Water Svgs'!L446*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B445,'IOU AC'!$C:$C,$C445)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M445\n*('Monthly Water Svgs'!M446*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B445,'IOU AC'!$C:$C,$C445)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N445\n*('Monthly Water Svgs'!N446*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B445,'IOU AC'!$C:$C,$C445)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O445\n*('Monthly Water Svgs'!O446*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B445,'IOU AC'!$C:$C,$C445)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P445\n*('Monthly Water Svgs'!P446*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B445,'IOU AC'!$C:$C,$C445)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q445\n*('Monthly Water Svgs'!Q446*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B445,'IOU AC'!$C:$C,$C445)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R445\n*('Monthly Water Svgs'!R446*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B445,'IOU AC'!$C:$C,$C445)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S445\n*('Monthly Water Svgs'!S446*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B445,'IOU AC'!$C:$C,$C445)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T445\n*('Monthly Water Svgs'!T446*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B445,'IOU AC'!$C:$C,$C445)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U445\n*('Monthly Water Svgs'!U446*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B445,'IOU AC'!$C:$C,$C445)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V445\n*('Monthly Water Svgs'!V446*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B445,'IOU AC'!$C:$C,$C445)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W445\n*('Monthly Water Svgs'!W446*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B445,'IOU AC'!$C:$C,$C445)/Reference!$D$6,\"\")","v":""}]
[null,2050,"October",{"$f":"IFERROR('Marg Elec EI by Measure'!D446\n*('Monthly Water Svgs'!D447*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B446,'IOU AC'!$C:$C,$C446)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E446\n*('Monthly Water Svgs'!E447*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B446,'IOU AC'!$C:$C,$C446)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F446\n*('Monthly Water Svgs'!F447*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B446,'IOU AC'!$C:$C,$C446)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G446\n*('Monthly Water Svgs'!G447*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B446,'IOU AC'!$C:$C,$C446)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H446\n*('Monthly Water Svgs'!H447*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B446,'IOU AC'!$C:$C,$C446)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I446\n*('Monthly Water Svgs'!I447*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B446,'IOU AC'!$C:$C,$C446)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J446\n*('Monthly Water Svgs'!J447*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B446,'IOU AC'!$C:$C,$C446)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K446\n*('Monthly Water Svgs'!K447*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B446,'IOU AC'!$C:$C,$C446)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L446\n*('Monthly Water Svgs'!L447*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B446,'IOU AC'!$C:$C,$C446)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M446\n*('Monthly Water Svgs'!M447*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B446,'IOU AC'!$C:$C,$C446)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N446\n*('Monthly Water Svgs'!N447*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B446,'IOU AC'!$C:$C,$C446)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O446\n*('Monthly Water Svgs'!O447*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B446,'IOU AC'!$C:$C,$C446)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P446\n*('Monthly Water Svgs'!P447*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B446,'IOU AC'!$C:$C,$C446)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q446\n*('Monthly Water Svgs'!Q447*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B446,'IOU AC'!$C:$C,$C446)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R446\n*('Monthly Water Svgs'!R447*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B446,'IOU AC'!$C:$C,$C446)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S446\n*('Monthly Water Svgs'!S447*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B446,'IOU AC'!$C:$C,$C446)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T446\n*('Monthly Water Svgs'!T447*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B446,'IOU AC'!$C:$C,$C446)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U446\n*('Monthly Water Svgs'!U447*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B446,'IOU AC'!$C:$C,$C446)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V446\n*('Monthly Water Svgs'!V447*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B446,'IOU AC'!$C:$C,$C446)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W446\n*('Monthly Water Svgs'!W447*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B446,'IOU AC'!$C:$C,$C446)/Reference!$D$6,\"\")","v":""}]
[null,2050,"November",{"$f":"IFERROR('Marg Elec EI by Measure'!D447\n*('Monthly Water Svgs'!D448*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B447,'IOU AC'!$C:$C,$C447)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E447\n*('Monthly Water Svgs'!E448*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B447,'IOU AC'!$C:$C,$C447)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F447\n*('Monthly Water Svgs'!F448*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B447,'IOU AC'!$C:$C,$C447)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G447\n*('Monthly Water Svgs'!G448*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B447,'IOU AC'!$C:$C,$C447)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H447\n*('Monthly Water Svgs'!H448*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B447,'IOU AC'!$C:$C,$C447)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I447\n*('Monthly Water Svgs'!I448*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B447,'IOU AC'!$C:$C,$C447)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J447\n*('Monthly Water Svgs'!J448*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B447,'IOU AC'!$C:$C,$C447)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K447\n*('Monthly Water Svgs'!K448*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B447,'IOU AC'!$C:$C,$C447)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L447\n*('Monthly Water Svgs'!L448*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B447,'IOU AC'!$C:$C,$C447)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M447\n*('Monthly Water Svgs'!M448*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B447,'IOU AC'!$C:$C,$C447)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N447\n*('Monthly Water Svgs'!N448*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B447,'IOU AC'!$C:$C,$C447)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O447\n*('Monthly Water Svgs'!O448*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B447,'IOU AC'!$C:$C,$C447)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P447\n*('Monthly Water Svgs'!P448*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B447,'IOU AC'!$C:$C,$C447)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q447\n*('Monthly Water Svgs'!Q448*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B447,'IOU AC'!$C:$C,$C447)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R447\n*('Monthly Water Svgs'!R448*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B447,'IOU AC'!$C:$C,$C447)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S447\n*('Monthly Water Svgs'!S448*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B447,'IOU AC'!$C:$C,$C447)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T447\n*('Monthly Water Svgs'!T448*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B447,'IOU AC'!$C:$C,$C447)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U447\n*('Monthly Water Svgs'!U448*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B447,'IOU AC'!$C:$C,$C447)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V447\n*('Monthly Water Svgs'!V448*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B447,'IOU AC'!$C:$C,$C447)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W447\n*('Monthly Water Svgs'!W448*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B447,'IOU AC'!$C:$C,$C447)/Reference!$D$6,\"\")","v":""}]
[null,2050,"December",{"$f":"IFERROR('Marg Elec EI by Measure'!D448\n*('Monthly Water Svgs'!D449*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B448,'IOU AC'!$C:$C,$C448)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!E448\n*('Monthly Water Svgs'!E449*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B448,'IOU AC'!$C:$C,$C448)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!F448\n*('Monthly Water Svgs'!F449*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B448,'IOU AC'!$C:$C,$C448)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!G448\n*('Monthly Water Svgs'!G449*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B448,'IOU AC'!$C:$C,$C448)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!H448\n*('Monthly Water Svgs'!H449*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B448,'IOU AC'!$C:$C,$C448)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!I448\n*('Monthly Water Svgs'!I449*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B448,'IOU AC'!$C:$C,$C448)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!J448\n*('Monthly Water Svgs'!J449*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B448,'IOU AC'!$C:$C,$C448)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!K448\n*('Monthly Water Svgs'!K449*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B448,'IOU AC'!$C:$C,$C448)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!L448\n*('Monthly Water Svgs'!L449*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B448,'IOU AC'!$C:$C,$C448)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!M448\n*('Monthly Water Svgs'!M449*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B448,'IOU AC'!$C:$C,$C448)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!N448\n*('Monthly Water Svgs'!N449*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B448,'IOU AC'!$C:$C,$C448)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!O448\n*('Monthly Water Svgs'!O449*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B448,'IOU AC'!$C:$C,$C448)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!P448\n*('Monthly Water Svgs'!P449*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B448,'IOU AC'!$C:$C,$C448)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!Q448\n*('Monthly Water Svgs'!Q449*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B448,'IOU AC'!$C:$C,$C448)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!R448\n*('Monthly Water Svgs'!R449*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B448,'IOU AC'!$C:$C,$C448)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!S448\n*('Monthly Water Svgs'!S449*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B448,'IOU AC'!$C:$C,$C448)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!T448\n*('Monthly Water Svgs'!T449*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B448,'IOU AC'!$C:$C,$C448)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!U448\n*('Monthly Water Svgs'!U449*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B448,'IOU AC'!$C:$C,$C448)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!V448\n*('Monthly Water Svgs'!V449*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B448,'IOU AC'!$C:$C,$C448)/Reference!$D$6,\"\")","v":""},{"$f":"IFERROR('Marg Elec EI by Measure'!W448\n*('Monthly Water Svgs'!W449*Reference!$D$4/Reference!$D$5)\n*SUMIFS('IOU AC'!$D:$D,'IOU AC'!$A:$A,Inputs!$F$3,\n     'IOU AC'!$B:$B,$B448,'IOU AC'!$C:$C,$C448)/Reference!$D$6,\"\")","v":""}]

{"sheet":"AC Marginal Embedded Gas","index":8,"n_rows":448,"n_cols":23,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Avoided Cost of Marginal Embedded Gas Energy Savings by Measure"]
[]
[null,null,null,"Measure ID#"]
[null,"Year","Month",{"$f":"TRANSPOSE(Inputs!C12:C31)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,2014,"January",{"$f":"IFERROR('Monthly Water Svgs'!D6*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B5<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B5,'Gas AC'!$C$6:$C$245,$C5),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E6*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B5<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B5,'Gas AC'!$C$6:$C$245,$C5),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F6*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B5<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B5,'Gas AC'!$C$6:$C$245,$C5),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G6*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B5<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B5,'Gas AC'!$C$6:$C$245,$C5),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H6*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B5<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B5,'Gas AC'!$C$6:$C$245,$C5),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I6*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B5<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B5,'Gas AC'!$C$6:$C$245,$C5),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J6*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B5<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B5,'Gas AC'!$C$6:$C$245,$C5),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K6*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B5<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B5,'Gas AC'!$C$6:$C$245,$C5),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L6*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B5<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B5,'Gas AC'!$C$6:$C$245,$C5),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M6*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B5<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B5,'Gas AC'!$C$6:$C$245,$C5),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N6*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B5<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B5,'Gas AC'!$C$6:$C$245,$C5),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O6*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B5<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B5,'Gas AC'!$C$6:$C$245,$C5),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P6*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B5<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B5,'Gas AC'!$C$6:$C$245,$C5),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q6*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B5<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B5,'Gas AC'!$C$6:$C$245,$C5),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R6*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B5<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B5,'Gas AC'!$C$6:$C$245,$C5),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S6*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B5<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B5,'Gas AC'!$C$6:$C$245,$C5),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T6*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B5<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B5,'Gas AC'!$C$6:$C$245,$C5),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U6*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B5<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B5,'Gas AC'!$C$6:$C$245,$C5),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V6*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B5<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B5,'Gas AC'!$C$6:$C$245,$C5),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W6*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B5<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B5,'Gas AC'!$C$6:$C$245,$C5),\"-\")","v":"-"}]
[null,{"$f":"B5","v":2014},"February",{"$f":"IFERROR('Monthly Water Svgs'!D7*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B6<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B6,'Gas AC'!$C$6:$C$245,$C6),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E7*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B6<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B6,'Gas AC'!$C$6:$C$245,$C6),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F7*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B6<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B6,'Gas AC'!$C$6:$C$245,$C6),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G7*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B6<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B6,'Gas AC'!$C$6:$C$245,$C6),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H7*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B6<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B6,'Gas AC'!$C$6:$C$245,$C6),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I7*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B6<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B6,'Gas AC'!$C$6:$C$245,$C6),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J7*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B6<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B6,'Gas AC'!$C$6:$C$245,$C6),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K7*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B6<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B6,'Gas AC'!$C$6:$C$245,$C6),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L7*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B6<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B6,'Gas AC'!$C$6:$C$245,$C6),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M7*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B6<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B6,'Gas AC'!$C$6:$C$245,$C6),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N7*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B6<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B6,'Gas AC'!$C$6:$C$245,$C6),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O7*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B6<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B6,'Gas AC'!$C$6:$C$245,$C6),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P7*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B6<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B6,'Gas AC'!$C$6:$C$245,$C6),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q7*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B6<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B6,'Gas AC'!$C$6:$C$245,$C6),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R7*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B6<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B6,'Gas AC'!$C$6:$C$245,$C6),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S7*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B6<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B6,'Gas AC'!$C$6:$C$245,$C6),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T7*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B6<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B6,'Gas AC'!$C$6:$C$245,$C6),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U7*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B6<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B6,'Gas AC'!$C$6:$C$245,$C6),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V7*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B6<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B6,'Gas AC'!$C$6:$C$245,$C6),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W7*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B6<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B6,'Gas AC'!$C$6:$C$245,$C6),\"-\")","v":"-"}]
[null,2014,"March",{"$f":"IFERROR('Monthly Water Svgs'!D8*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B7<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B7,'Gas AC'!$C$6:$C$245,$C7),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E8*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B7<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B7,'Gas AC'!$C$6:$C$245,$C7),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F8*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B7<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B7,'Gas AC'!$C$6:$C$245,$C7),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G8*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B7<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B7,'Gas AC'!$C$6:$C$245,$C7),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H8*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B7<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B7,'Gas AC'!$C$6:$C$245,$C7),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I8*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B7<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B7,'Gas AC'!$C$6:$C$245,$C7),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J8*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B7<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B7,'Gas AC'!$C$6:$C$245,$C7),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K8*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B7<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B7,'Gas AC'!$C$6:$C$245,$C7),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L8*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B7<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B7,'Gas AC'!$C$6:$C$245,$C7),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M8*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B7<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B7,'Gas AC'!$C$6:$C$245,$C7),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N8*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B7<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B7,'Gas AC'!$C$6:$C$245,$C7),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O8*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B7<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B7,'Gas AC'!$C$6:$C$245,$C7),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P8*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B7<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B7,'Gas AC'!$C$6:$C$245,$C7),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q8*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B7<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B7,'Gas AC'!$C$6:$C$245,$C7),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R8*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B7<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B7,'Gas AC'!$C$6:$C$245,$C7),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S8*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B7<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B7,'Gas AC'!$C$6:$C$245,$C7),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T8*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B7<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B7,'Gas AC'!$C$6:$C$245,$C7),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U8*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B7<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B7,'Gas AC'!$C$6:$C$245,$C7),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V8*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B7<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B7,'Gas AC'!$C$6:$C$245,$C7),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W8*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B7<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B7,'Gas AC'!$C$6:$C$245,$C7),\"-\")","v":"-"}]
[null,2014,"April",{"$f":"IFERROR('Monthly Water Svgs'!D9*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B8<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B8,'Gas AC'!$C$6:$C$245,$C8),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E9*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B8<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B8,'Gas AC'!$C$6:$C$245,$C8),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F9*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B8<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B8,'Gas AC'!$C$6:$C$245,$C8),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G9*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B8<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B8,'Gas AC'!$C$6:$C$245,$C8),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H9*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B8<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B8,'Gas AC'!$C$6:$C$245,$C8),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I9*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B8<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B8,'Gas AC'!$C$6:$C$245,$C8),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J9*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B8<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B8,'Gas AC'!$C$6:$C$245,$C8),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K9*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B8<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B8,'Gas AC'!$C$6:$C$245,$C8),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L9*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B8<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B8,'Gas AC'!$C$6:$C$245,$C8),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M9*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B8<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B8,'Gas AC'!$C$6:$C$245,$C8),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N9*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B8<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B8,'Gas AC'!$C$6:$C$245,$C8),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O9*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B8<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B8,'Gas AC'!$C$6:$C$245,$C8),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P9*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B8<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B8,'Gas AC'!$C$6:$C$245,$C8),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q9*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B8<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B8,'Gas AC'!$C$6:$C$245,$C8),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R9*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B8<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B8,'Gas AC'!$C$6:$C$245,$C8),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S9*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B8<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B8,'Gas AC'!$C$6:$C$245,$C8),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T9*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B8<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B8,'Gas AC'!$C$6:$C$245,$C8),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U9*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B8<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B8,'Gas AC'!$C$6:$C$245,$C8),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V9*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B8<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B8,'Gas AC'!$C$6:$C$245,$C8),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W9*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B8<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B8,'Gas AC'!$C$6:$C$245,$C8),\"-\")","v":"-"}]
[null,2014,"May",{"$f":"IFERROR('Monthly Water Svgs'!D10*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B9<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B9,'Gas AC'!$C$6:$C$245,$C9),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E10*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B9<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B9,'Gas AC'!$C$6:$C$245,$C9),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F10*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B9<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B9,'Gas AC'!$C$6:$C$245,$C9),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G10*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B9<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B9,'Gas AC'!$C$6:$C$245,$C9),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H10*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B9<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B9,'Gas AC'!$C$6:$C$245,$C9),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I10*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B9<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B9,'Gas AC'!$C$6:$C$245,$C9),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J10*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B9<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B9,'Gas AC'!$C$6:$C$245,$C9),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K10*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B9<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B9,'Gas AC'!$C$6:$C$245,$C9),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L10*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B9<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B9,'Gas AC'!$C$6:$C$245,$C9),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M10*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B9<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B9,'Gas AC'!$C$6:$C$245,$C9),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N10*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B9<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B9,'Gas AC'!$C$6:$C$245,$C9),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O10*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B9<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B9,'Gas AC'!$C$6:$C$245,$C9),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P10*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B9<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B9,'Gas AC'!$C$6:$C$245,$C9),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q10*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B9<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B9,'Gas AC'!$C$6:$C$245,$C9),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R10*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B9<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B9,'Gas AC'!$C$6:$C$245,$C9),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S10*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B9<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B9,'Gas AC'!$C$6:$C$245,$C9),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T10*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B9<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B9,'Gas AC'!$C$6:$C$245,$C9),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U10*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B9<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B9,'Gas AC'!$C$6:$C$245,$C9),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V10*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B9<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B9,'Gas AC'!$C$6:$C$245,$C9),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W10*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B9<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B9,'Gas AC'!$C$6:$C$245,$C9),\"-\")","v":"-"}]
[null,2014,"June",{"$f":"IFERROR('Monthly Water Svgs'!D11*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B10<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B10,'Gas AC'!$C$6:$C$245,$C10),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E11*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B10<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B10,'Gas AC'!$C$6:$C$245,$C10),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F11*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B10<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B10,'Gas AC'!$C$6:$C$245,$C10),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G11*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B10<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B10,'Gas AC'!$C$6:$C$245,$C10),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H11*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B10<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B10,'Gas AC'!$C$6:$C$245,$C10),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I11*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B10<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B10,'Gas AC'!$C$6:$C$245,$C10),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J11*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B10<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B10,'Gas AC'!$C$6:$C$245,$C10),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K11*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B10<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B10,'Gas AC'!$C$6:$C$245,$C10),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L11*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B10<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B10,'Gas AC'!$C$6:$C$245,$C10),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M11*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B10<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B10,'Gas AC'!$C$6:$C$245,$C10),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N11*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B10<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B10,'Gas AC'!$C$6:$C$245,$C10),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O11*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B10<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B10,'Gas AC'!$C$6:$C$245,$C10),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P11*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B10<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B10,'Gas AC'!$C$6:$C$245,$C10),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q11*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B10<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B10,'Gas AC'!$C$6:$C$245,$C10),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R11*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B10<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B10,'Gas AC'!$C$6:$C$245,$C10),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S11*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B10<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B10,'Gas AC'!$C$6:$C$245,$C10),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T11*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B10<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B10,'Gas AC'!$C$6:$C$245,$C10),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U11*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B10<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B10,'Gas AC'!$C$6:$C$245,$C10),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V11*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B10<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B10,'Gas AC'!$C$6:$C$245,$C10),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W11*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B10<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B10,'Gas AC'!$C$6:$C$245,$C10),\"-\")","v":"-"}]
[null,2014,"July",{"$f":"IFERROR('Monthly Water Svgs'!D12*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B11<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B11,'Gas AC'!$C$6:$C$245,$C11),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E12*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B11<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B11,'Gas AC'!$C$6:$C$245,$C11),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F12*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B11<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B11,'Gas AC'!$C$6:$C$245,$C11),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G12*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B11<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B11,'Gas AC'!$C$6:$C$245,$C11),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H12*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B11<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B11,'Gas AC'!$C$6:$C$245,$C11),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I12*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B11<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B11,'Gas AC'!$C$6:$C$245,$C11),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J12*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B11<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B11,'Gas AC'!$C$6:$C$245,$C11),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K12*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B11<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B11,'Gas AC'!$C$6:$C$245,$C11),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L12*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B11<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B11,'Gas AC'!$C$6:$C$245,$C11),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M12*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B11<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B11,'Gas AC'!$C$6:$C$245,$C11),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N12*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B11<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B11,'Gas AC'!$C$6:$C$245,$C11),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O12*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B11<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B11,'Gas AC'!$C$6:$C$245,$C11),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P12*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B11<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B11,'Gas AC'!$C$6:$C$245,$C11),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q12*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B11<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B11,'Gas AC'!$C$6:$C$245,$C11),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R12*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B11<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B11,'Gas AC'!$C$6:$C$245,$C11),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S12*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B11<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B11,'Gas AC'!$C$6:$C$245,$C11),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T12*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B11<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B11,'Gas AC'!$C$6:$C$245,$C11),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U12*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B11<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B11,'Gas AC'!$C$6:$C$245,$C11),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V12*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B11<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B11,'Gas AC'!$C$6:$C$245,$C11),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W12*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B11<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B11,'Gas AC'!$C$6:$C$245,$C11),\"-\")","v":"-"}]
[null,2014,"August",{"$f":"IFERROR('Monthly Water Svgs'!D13*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B12<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B12,'Gas AC'!$C$6:$C$245,$C12),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E13*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B12<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B12,'Gas AC'!$C$6:$C$245,$C12),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F13*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B12<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B12,'Gas AC'!$C$6:$C$245,$C12),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G13*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B12<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B12,'Gas AC'!$C$6:$C$245,$C12),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H13*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B12<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B12,'Gas AC'!$C$6:$C$245,$C12),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I13*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B12<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B12,'Gas AC'!$C$6:$C$245,$C12),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J13*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B12<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B12,'Gas AC'!$C$6:$C$245,$C12),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K13*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B12<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B12,'Gas AC'!$C$6:$C$245,$C12),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L13*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B12<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B12,'Gas AC'!$C$6:$C$245,$C12),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M13*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B12<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B12,'Gas AC'!$C$6:$C$245,$C12),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N13*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B12<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B12,'Gas AC'!$C$6:$C$245,$C12),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O13*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B12<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B12,'Gas AC'!$C$6:$C$245,$C12),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P13*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B12<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B12,'Gas AC'!$C$6:$C$245,$C12),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q13*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B12<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B12,'Gas AC'!$C$6:$C$245,$C12),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R13*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B12<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B12,'Gas AC'!$C$6:$C$245,$C12),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S13*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B12<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B12,'Gas AC'!$C$6:$C$245,$C12),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T13*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B12<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B12,'Gas AC'!$C$6:$C$245,$C12),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U13*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B12<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B12,'Gas AC'!$C$6:$C$245,$C12),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V13*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B12<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B12,'Gas AC'!$C$6:$C$245,$C12),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W13*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B12<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B12,'Gas AC'!$C$6:$C$245,$C12),\"-\")","v":"-"}]
[null,2014,"September",{"$f":"IFERROR('Monthly Water Svgs'!D14*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B13<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B13,'Gas AC'!$C$6:$C$245,$C13),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E14*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B13<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B13,'Gas AC'!$C$6:$C$245,$C13),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F14*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B13<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B13,'Gas AC'!$C$6:$C$245,$C13),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G14*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B13<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B13,'Gas AC'!$C$6:$C$245,$C13),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H14*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B13<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B13,'Gas AC'!$C$6:$C$245,$C13),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I14*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B13<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B13,'Gas AC'!$C$6:$C$245,$C13),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J14*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B13<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B13,'Gas AC'!$C$6:$C$245,$C13),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K14*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B13<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B13,'Gas AC'!$C$6:$C$245,$C13),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L14*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B13<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B13,'Gas AC'!$C$6:$C$245,$C13),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M14*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B13<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B13,'Gas AC'!$C$6:$C$245,$C13),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N14*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B13<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B13,'Gas AC'!$C$6:$C$245,$C13),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O14*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B13<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B13,'Gas AC'!$C$6:$C$245,$C13),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P14*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B13<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B13,'Gas AC'!$C$6:$C$245,$C13),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q14*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B13<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B13,'Gas AC'!$C$6:$C$245,$C13),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R14*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B13<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B13,'Gas AC'!$C$6:$C$245,$C13),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S14*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B13<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B13,'Gas AC'!$C$6:$C$245,$C13),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T14*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B13<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B13,'Gas AC'!$C$6:$C$245,$C13),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U14*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B13<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B13,'Gas AC'!$C$6:$C$245,$C13),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V14*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B13<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B13,'Gas AC'!$C$6:$C$245,$C13),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W14*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B13<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B13,'Gas AC'!$C$6:$C$245,$C13),\"-\")","v":"-"}]
[null,2014,"October",{"$f":"IFERROR('Monthly Water Svgs'!D15*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B14<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B14,'Gas AC'!$C$6:$C$245,$C14),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E15*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B14<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B14,'Gas AC'!$C$6:$C$245,$C14),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F15*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B14<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B14,'Gas AC'!$C$6:$C$245,$C14),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G15*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B14<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B14,'Gas AC'!$C$6:$C$245,$C14),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H15*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B14<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B14,'Gas AC'!$C$6:$C$245,$C14),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I15*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B14<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B14,'Gas AC'!$C$6:$C$245,$C14),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J15*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B14<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B14,'Gas AC'!$C$6:$C$245,$C14),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K15*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B14<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B14,'Gas AC'!$C$6:$C$245,$C14),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L15*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B14<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B14,'Gas AC'!$C$6:$C$245,$C14),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M15*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B14<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B14,'Gas AC'!$C$6:$C$245,$C14),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N15*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B14<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B14,'Gas AC'!$C$6:$C$245,$C14),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O15*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B14<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B14,'Gas AC'!$C$6:$C$245,$C14),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P15*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B14<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B14,'Gas AC'!$C$6:$C$245,$C14),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q15*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B14<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B14,'Gas AC'!$C$6:$C$245,$C14),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R15*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B14<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B14,'Gas AC'!$C$6:$C$245,$C14),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S15*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B14<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B14,'Gas AC'!$C$6:$C$245,$C14),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T15*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B14<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B14,'Gas AC'!$C$6:$C$245,$C14),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U15*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B14<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B14,'Gas AC'!$C$6:$C$245,$C14),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V15*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B14<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B14,'Gas AC'!$C$6:$C$245,$C14),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W15*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B14<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B14,'Gas AC'!$C$6:$C$245,$C14),\"-\")","v":"-"}]
[null,2014,"November",{"$f":"IFERROR('Monthly Water Svgs'!D16*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B15<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B15,'Gas AC'!$C$6:$C$245,$C15),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E16*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B15<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B15,'Gas AC'!$C$6:$C$245,$C15),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F16*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B15<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B15,'Gas AC'!$C$6:$C$245,$C15),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G16*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B15<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B15,'Gas AC'!$C$6:$C$245,$C15),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H16*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B15<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B15,'Gas AC'!$C$6:$C$245,$C15),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I16*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B15<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B15,'Gas AC'!$C$6:$C$245,$C15),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J16*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B15<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B15,'Gas AC'!$C$6:$C$245,$C15),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K16*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B15<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B15,'Gas AC'!$C$6:$C$245,$C15),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L16*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B15<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B15,'Gas AC'!$C$6:$C$245,$C15),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M16*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B15<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B15,'Gas AC'!$C$6:$C$245,$C15),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N16*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B15<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B15,'Gas AC'!$C$6:$C$245,$C15),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O16*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B15<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B15,'Gas AC'!$C$6:$C$245,$C15),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P16*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B15<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B15,'Gas AC'!$C$6:$C$245,$C15),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q16*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B15<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B15,'Gas AC'!$C$6:$C$245,$C15),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R16*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B15<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B15,'Gas AC'!$C$6:$C$245,$C15),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S16*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B15<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B15,'Gas AC'!$C$6:$C$245,$C15),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T16*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B15<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B15,'Gas AC'!$C$6:$C$245,$C15),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U16*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B15<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B15,'Gas AC'!$C$6:$C$245,$C15),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V16*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B15<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B15,'Gas AC'!$C$6:$C$245,$C15),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W16*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B15<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B15,'Gas AC'!$C$6:$C$245,$C15),\"-\")","v":"-"}]
[null,2014,"December",{"$f":"IFERROR('Monthly Water Svgs'!D17*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B16<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B16,'Gas AC'!$C$6:$C$245,$C16),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E17*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B16<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B16,'Gas AC'!$C$6:$C$245,$C16),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F17*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B16<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B16,'Gas AC'!$C$6:$C$245,$C16),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G17*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B16<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B16,'Gas AC'!$C$6:$C$245,$C16),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H17*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B16<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B16,'Gas AC'!$C$6:$C$245,$C16),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I17*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B16<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B16,'Gas AC'!$C$6:$C$245,$C16),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J17*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B16<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B16,'Gas AC'!$C$6:$C$245,$C16),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K17*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B16<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B16,'Gas AC'!$C$6:$C$245,$C16),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L17*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B16<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B16,'Gas AC'!$C$6:$C$245,$C16),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M17*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B16<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B16,'Gas AC'!$C$6:$C$245,$C16),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N17*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B16<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B16,'Gas AC'!$C$6:$C$245,$C16),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O17*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B16<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B16,'Gas AC'!$C$6:$C$245,$C16),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P17*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B16<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B16,'Gas AC'!$C$6:$C$245,$C16),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q17*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B16<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B16,'Gas AC'!$C$6:$C$245,$C16),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R17*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B16<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B16,'Gas AC'!$C$6:$C$245,$C16),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S17*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B16<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B16,'Gas AC'!$C$6:$C$245,$C16),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T17*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B16<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B16,'Gas AC'!$C$6:$C$245,$C16),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U17*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B16<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B16,'Gas AC'!$C$6:$C$245,$C16),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V17*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B16<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B16,'Gas AC'!$C$6:$C$245,$C16),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W17*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B16<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B16,'Gas AC'!$C$6:$C$245,$C16),\"-\")","v":"-"}]
[null,2015,"January",{"$f":"IFERROR('Monthly Water Svgs'!D18*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B17<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B17,'Gas AC'!$C$6:$C$245,$C17),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E18*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B17<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B17,'Gas AC'!$C$6:$C$245,$C17),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F18*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B17<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B17,'Gas AC'!$C$6:$C$245,$C17),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G18*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B17<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B17,'Gas AC'!$C$6:$C$245,$C17),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H18*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B17<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B17,'Gas AC'!$C$6:$C$245,$C17),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I18*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B17<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B17,'Gas AC'!$C$6:$C$245,$C17),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J18*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B17<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B17,'Gas AC'!$C$6:$C$245,$C17),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K18*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B17<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B17,'Gas AC'!$C$6:$C$245,$C17),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L18*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B17<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B17,'Gas AC'!$C$6:$C$245,$C17),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M18*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B17<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B17,'Gas AC'!$C$6:$C$245,$C17),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N18*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B17<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B17,'Gas AC'!$C$6:$C$245,$C17),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O18*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B17<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B17,'Gas AC'!$C$6:$C$245,$C17),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P18*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B17<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B17,'Gas AC'!$C$6:$C$245,$C17),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q18*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B17<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B17,'Gas AC'!$C$6:$C$245,$C17),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R18*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B17<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B17,'Gas AC'!$C$6:$C$245,$C17),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S18*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B17<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B17,'Gas AC'!$C$6:$C$245,$C17),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T18*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B17<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B17,'Gas AC'!$C$6:$C$245,$C17),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U18*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B17<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B17,'Gas AC'!$C$6:$C$245,$C17),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V18*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B17<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B17,'Gas AC'!$C$6:$C$245,$C17),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W18*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B17<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B17,'Gas AC'!$C$6:$C$245,$C17),\"-\")","v":"-"}]
[null,{"$f":"B17","v":2015},"February",{"$f":"IFERROR('Monthly Water Svgs'!D19*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B18<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B18,'Gas AC'!$C$6:$C$245,$C18),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E19*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B18<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B18,'Gas AC'!$C$6:$C$245,$C18),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F19*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B18<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B18,'Gas AC'!$C$6:$C$245,$C18),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G19*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B18<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B18,'Gas AC'!$C$6:$C$245,$C18),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H19*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B18<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B18,'Gas AC'!$C$6:$C$245,$C18),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I19*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B18<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B18,'Gas AC'!$C$6:$C$245,$C18),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J19*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B18<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B18,'Gas AC'!$C$6:$C$245,$C18),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K19*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B18<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B18,'Gas AC'!$C$6:$C$245,$C18),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L19*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B18<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B18,'Gas AC'!$C$6:$C$245,$C18),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M19*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B18<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B18,'Gas AC'!$C$6:$C$245,$C18),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N19*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B18<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B18,'Gas AC'!$C$6:$C$245,$C18),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O19*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B18<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B18,'Gas AC'!$C$6:$C$245,$C18),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P19*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B18<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B18,'Gas AC'!$C$6:$C$245,$C18),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q19*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B18<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B18,'Gas AC'!$C$6:$C$245,$C18),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R19*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B18<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B18,'Gas AC'!$C$6:$C$245,$C18),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S19*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B18<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B18,'Gas AC'!$C$6:$C$245,$C18),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T19*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B18<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B18,'Gas AC'!$C$6:$C$245,$C18),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U19*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B18<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B18,'Gas AC'!$C$6:$C$245,$C18),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V19*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B18<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B18,'Gas AC'!$C$6:$C$245,$C18),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W19*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B18<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B18,'Gas AC'!$C$6:$C$245,$C18),\"-\")","v":"-"}]
[null,2015,"March",{"$f":"IFERROR('Monthly Water Svgs'!D20*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B19<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B19,'Gas AC'!$C$6:$C$245,$C19),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E20*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B19<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B19,'Gas AC'!$C$6:$C$245,$C19),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F20*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B19<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B19,'Gas AC'!$C$6:$C$245,$C19),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G20*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B19<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B19,'Gas AC'!$C$6:$C$245,$C19),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H20*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B19<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B19,'Gas AC'!$C$6:$C$245,$C19),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I20*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B19<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B19,'Gas AC'!$C$6:$C$245,$C19),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J20*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B19<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B19,'Gas AC'!$C$6:$C$245,$C19),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K20*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B19<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B19,'Gas AC'!$C$6:$C$245,$C19),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L20*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B19<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B19,'Gas AC'!$C$6:$C$245,$C19),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M20*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B19<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B19,'Gas AC'!$C$6:$C$245,$C19),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N20*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B19<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B19,'Gas AC'!$C$6:$C$245,$C19),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O20*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B19<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B19,'Gas AC'!$C$6:$C$245,$C19),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P20*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B19<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B19,'Gas AC'!$C$6:$C$245,$C19),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q20*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B19<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B19,'Gas AC'!$C$6:$C$245,$C19),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R20*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B19<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B19,'Gas AC'!$C$6:$C$245,$C19),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S20*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B19<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B19,'Gas AC'!$C$6:$C$245,$C19),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T20*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B19<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B19,'Gas AC'!$C$6:$C$245,$C19),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U20*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B19<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B19,'Gas AC'!$C$6:$C$245,$C19),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V20*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B19<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B19,'Gas AC'!$C$6:$C$245,$C19),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W20*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B19<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B19,'Gas AC'!$C$6:$C$245,$C19),\"-\")","v":"-"}]
[null,2015,"April",{"$f":"IFERROR('Monthly Water Svgs'!D21*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B20<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B20,'Gas AC'!$C$6:$C$245,$C20),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E21*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B20<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B20,'Gas AC'!$C$6:$C$245,$C20),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F21*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B20<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B20,'Gas AC'!$C$6:$C$245,$C20),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G21*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B20<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B20,'Gas AC'!$C$6:$C$245,$C20),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H21*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B20<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B20,'Gas AC'!$C$6:$C$245,$C20),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I21*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B20<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B20,'Gas AC'!$C$6:$C$245,$C20),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J21*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B20<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B20,'Gas AC'!$C$6:$C$245,$C20),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K21*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B20<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B20,'Gas AC'!$C$6:$C$245,$C20),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L21*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B20<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B20,'Gas AC'!$C$6:$C$245,$C20),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M21*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B20<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B20,'Gas AC'!$C$6:$C$245,$C20),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N21*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B20<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B20,'Gas AC'!$C$6:$C$245,$C20),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O21*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B20<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B20,'Gas AC'!$C$6:$C$245,$C20),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P21*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B20<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B20,'Gas AC'!$C$6:$C$245,$C20),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q21*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B20<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B20,'Gas AC'!$C$6:$C$245,$C20),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R21*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B20<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B20,'Gas AC'!$C$6:$C$245,$C20),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S21*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B20<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B20,'Gas AC'!$C$6:$C$245,$C20),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T21*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B20<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B20,'Gas AC'!$C$6:$C$245,$C20),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U21*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B20<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B20,'Gas AC'!$C$6:$C$245,$C20),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V21*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B20<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B20,'Gas AC'!$C$6:$C$245,$C20),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W21*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B20<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B20,'Gas AC'!$C$6:$C$245,$C20),\"-\")","v":"-"}]
[null,2015,"May",{"$f":"IFERROR('Monthly Water Svgs'!D22*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B21<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B21,'Gas AC'!$C$6:$C$245,$C21),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E22*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B21<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B21,'Gas AC'!$C$6:$C$245,$C21),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F22*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B21<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B21,'Gas AC'!$C$6:$C$245,$C21),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G22*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B21<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B21,'Gas AC'!$C$6:$C$245,$C21),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H22*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B21<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B21,'Gas AC'!$C$6:$C$245,$C21),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I22*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B21<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B21,'Gas AC'!$C$6:$C$245,$C21),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J22*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B21<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B21,'Gas AC'!$C$6:$C$245,$C21),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K22*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B21<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B21,'Gas AC'!$C$6:$C$245,$C21),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L22*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B21<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B21,'Gas AC'!$C$6:$C$245,$C21),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M22*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B21<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B21,'Gas AC'!$C$6:$C$245,$C21),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N22*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B21<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B21,'Gas AC'!$C$6:$C$245,$C21),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O22*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B21<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B21,'Gas AC'!$C$6:$C$245,$C21),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P22*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B21<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B21,'Gas AC'!$C$6:$C$245,$C21),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q22*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B21<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B21,'Gas AC'!$C$6:$C$245,$C21),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R22*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B21<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B21,'Gas AC'!$C$6:$C$245,$C21),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S22*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B21<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B21,'Gas AC'!$C$6:$C$245,$C21),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T22*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B21<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B21,'Gas AC'!$C$6:$C$245,$C21),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U22*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B21<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B21,'Gas AC'!$C$6:$C$245,$C21),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V22*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B21<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B21,'Gas AC'!$C$6:$C$245,$C21),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W22*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B21<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B21,'Gas AC'!$C$6:$C$245,$C21),\"-\")","v":"-"}]
[null,2015,"June",{"$f":"IFERROR('Monthly Water Svgs'!D23*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B22<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B22,'Gas AC'!$C$6:$C$245,$C22),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E23*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B22<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B22,'Gas AC'!$C$6:$C$245,$C22),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F23*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B22<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B22,'Gas AC'!$C$6:$C$245,$C22),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G23*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B22<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B22,'Gas AC'!$C$6:$C$245,$C22),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H23*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B22<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B22,'Gas AC'!$C$6:$C$245,$C22),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I23*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B22<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B22,'Gas AC'!$C$6:$C$245,$C22),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J23*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B22<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B22,'Gas AC'!$C$6:$C$245,$C22),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K23*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B22<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B22,'Gas AC'!$C$6:$C$245,$C22),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L23*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B22<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B22,'Gas AC'!$C$6:$C$245,$C22),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M23*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B22<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B22,'Gas AC'!$C$6:$C$245,$C22),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N23*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B22<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B22,'Gas AC'!$C$6:$C$245,$C22),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O23*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B22<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B22,'Gas AC'!$C$6:$C$245,$C22),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P23*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B22<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B22,'Gas AC'!$C$6:$C$245,$C22),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q23*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B22<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B22,'Gas AC'!$C$6:$C$245,$C22),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R23*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B22<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B22,'Gas AC'!$C$6:$C$245,$C22),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S23*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B22<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B22,'Gas AC'!$C$6:$C$245,$C22),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T23*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B22<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B22,'Gas AC'!$C$6:$C$245,$C22),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U23*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B22<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B22,'Gas AC'!$C$6:$C$245,$C22),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V23*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B22<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B22,'Gas AC'!$C$6:$C$245,$C22),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W23*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B22<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B22,'Gas AC'!$C$6:$C$245,$C22),\"-\")","v":"-"}]
[null,2015,"July",{"$f":"IFERROR('Monthly Water Svgs'!D24*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B23<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B23,'Gas AC'!$C$6:$C$245,$C23),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E24*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B23<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B23,'Gas AC'!$C$6:$C$245,$C23),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F24*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B23<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B23,'Gas AC'!$C$6:$C$245,$C23),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G24*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B23<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B23,'Gas AC'!$C$6:$C$245,$C23),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H24*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B23<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B23,'Gas AC'!$C$6:$C$245,$C23),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I24*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B23<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B23,'Gas AC'!$C$6:$C$245,$C23),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J24*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B23<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B23,'Gas AC'!$C$6:$C$245,$C23),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K24*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B23<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B23,'Gas AC'!$C$6:$C$245,$C23),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L24*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B23<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B23,'Gas AC'!$C$6:$C$245,$C23),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M24*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B23<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B23,'Gas AC'!$C$6:$C$245,$C23),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N24*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B23<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B23,'Gas AC'!$C$6:$C$245,$C23),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O24*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B23<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B23,'Gas AC'!$C$6:$C$245,$C23),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P24*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B23<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B23,'Gas AC'!$C$6:$C$245,$C23),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q24*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B23<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B23,'Gas AC'!$C$6:$C$245,$C23),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R24*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B23<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B23,'Gas AC'!$C$6:$C$245,$C23),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S24*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B23<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B23,'Gas AC'!$C$6:$C$245,$C23),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T24*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B23<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B23,'Gas AC'!$C$6:$C$245,$C23),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U24*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B23<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B23,'Gas AC'!$C$6:$C$245,$C23),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V24*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B23<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B23,'Gas AC'!$C$6:$C$245,$C23),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W24*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B23<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B23,'Gas AC'!$C$6:$C$245,$C23),\"-\")","v":"-"}]
[null,2015,"August",{"$f":"IFERROR('Monthly Water Svgs'!D25*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B24<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B24,'Gas AC'!$C$6:$C$245,$C24),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E25*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B24<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B24,'Gas AC'!$C$6:$C$245,$C24),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F25*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B24<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B24,'Gas AC'!$C$6:$C$245,$C24),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G25*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B24<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B24,'Gas AC'!$C$6:$C$245,$C24),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H25*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B24<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B24,'Gas AC'!$C$6:$C$245,$C24),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I25*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B24<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B24,'Gas AC'!$C$6:$C$245,$C24),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J25*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B24<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B24,'Gas AC'!$C$6:$C$245,$C24),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K25*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B24<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B24,'Gas AC'!$C$6:$C$245,$C24),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L25*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B24<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B24,'Gas AC'!$C$6:$C$245,$C24),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M25*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B24<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B24,'Gas AC'!$C$6:$C$245,$C24),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N25*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B24<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B24,'Gas AC'!$C$6:$C$245,$C24),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O25*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B24<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B24,'Gas AC'!$C$6:$C$245,$C24),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P25*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B24<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B24,'Gas AC'!$C$6:$C$245,$C24),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q25*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B24<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B24,'Gas AC'!$C$6:$C$245,$C24),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R25*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B24<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B24,'Gas AC'!$C$6:$C$245,$C24),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S25*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B24<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B24,'Gas AC'!$C$6:$C$245,$C24),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T25*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B24<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B24,'Gas AC'!$C$6:$C$245,$C24),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U25*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B24<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B24,'Gas AC'!$C$6:$C$245,$C24),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V25*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B24<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B24,'Gas AC'!$C$6:$C$245,$C24),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W25*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B24<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B24,'Gas AC'!$C$6:$C$245,$C24),\"-\")","v":"-"}]
[null,2015,"September",{"$f":"IFERROR('Monthly Water Svgs'!D26*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B25<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B25,'Gas AC'!$C$6:$C$245,$C25),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E26*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B25<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B25,'Gas AC'!$C$6:$C$245,$C25),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F26*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B25<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B25,'Gas AC'!$C$6:$C$245,$C25),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G26*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B25<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B25,'Gas AC'!$C$6:$C$245,$C25),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H26*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B25<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B25,'Gas AC'!$C$6:$C$245,$C25),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I26*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B25<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B25,'Gas AC'!$C$6:$C$245,$C25),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J26*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B25<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B25,'Gas AC'!$C$6:$C$245,$C25),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K26*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B25<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B25,'Gas AC'!$C$6:$C$245,$C25),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L26*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B25<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B25,'Gas AC'!$C$6:$C$245,$C25),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M26*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B25<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B25,'Gas AC'!$C$6:$C$245,$C25),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N26*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B25<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B25,'Gas AC'!$C$6:$C$245,$C25),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O26*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B25<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B25,'Gas AC'!$C$6:$C$245,$C25),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P26*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B25<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B25,'Gas AC'!$C$6:$C$245,$C25),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q26*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B25<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B25,'Gas AC'!$C$6:$C$245,$C25),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R26*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B25<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B25,'Gas AC'!$C$6:$C$245,$C25),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S26*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B25<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B25,'Gas AC'!$C$6:$C$245,$C25),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T26*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B25<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B25,'Gas AC'!$C$6:$C$245,$C25),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U26*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B25<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B25,'Gas AC'!$C$6:$C$245,$C25),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V26*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B25<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B25,'Gas AC'!$C$6:$C$245,$C25),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W26*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B25<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B25,'Gas AC'!$C$6:$C$245,$C25),\"-\")","v":"-"}]
[null,2015,"October",{"$f":"IFERROR('Monthly Water Svgs'!D27*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B26<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B26,'Gas AC'!$C$6:$C$245,$C26),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E27*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B26<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B26,'Gas AC'!$C$6:$C$245,$C26),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F27*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B26<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B26,'Gas AC'!$C$6:$C$245,$C26),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G27*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B26<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B26,'Gas AC'!$C$6:$C$245,$C26),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H27*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B26<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B26,'Gas AC'!$C$6:$C$245,$C26),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I27*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B26<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B26,'Gas AC'!$C$6:$C$245,$C26),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J27*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B26<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B26,'Gas AC'!$C$6:$C$245,$C26),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K27*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B26<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B26,'Gas AC'!$C$6:$C$245,$C26),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L27*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B26<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B26,'Gas AC'!$C$6:$C$245,$C26),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M27*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B26<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B26,'Gas AC'!$C$6:$C$245,$C26),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N27*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B26<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B26,'Gas AC'!$C$6:$C$245,$C26),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O27*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B26<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B26,'Gas AC'!$C$6:$C$245,$C26),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P27*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B26<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B26,'Gas AC'!$C$6:$C$245,$C26),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q27*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B26<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B26,'Gas AC'!$C$6:$C$245,$C26),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R27*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B26<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B26,'Gas AC'!$C$6:$C$245,$C26),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S27*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B26<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B26,'Gas AC'!$C$6:$C$245,$C26),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T27*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B26<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B26,'Gas AC'!$C$6:$C$245,$C26),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U27*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B26<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B26,'Gas AC'!$C$6:$C$245,$C26),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V27*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B26<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B26,'Gas AC'!$C$6:$C$245,$C26),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W27*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B26<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B26,'Gas AC'!$C$6:$C$245,$C26),\"-\")","v":"-"}]
[null,2015,"November",{"$f":"IFERROR('Monthly Water Svgs'!D28*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B27<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B27,'Gas AC'!$C$6:$C$245,$C27),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E28*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B27<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B27,'Gas AC'!$C$6:$C$245,$C27),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F28*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B27<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B27,'Gas AC'!$C$6:$C$245,$C27),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G28*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B27<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B27,'Gas AC'!$C$6:$C$245,$C27),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H28*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B27<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B27,'Gas AC'!$C$6:$C$245,$C27),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I28*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B27<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B27,'Gas AC'!$C$6:$C$245,$C27),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J28*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B27<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B27,'Gas AC'!$C$6:$C$245,$C27),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K28*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B27<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B27,'Gas AC'!$C$6:$C$245,$C27),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L28*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B27<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B27,'Gas AC'!$C$6:$C$245,$C27),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M28*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B27<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B27,'Gas AC'!$C$6:$C$245,$C27),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N28*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B27<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B27,'Gas AC'!$C$6:$C$245,$C27),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O28*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B27<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B27,'Gas AC'!$C$6:$C$245,$C27),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P28*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B27<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B27,'Gas AC'!$C$6:$C$245,$C27),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q28*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B27<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B27,'Gas AC'!$C$6:$C$245,$C27),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R28*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B27<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B27,'Gas AC'!$C$6:$C$245,$C27),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S28*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B27<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B27,'Gas AC'!$C$6:$C$245,$C27),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T28*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B27<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B27,'Gas AC'!$C$6:$C$245,$C27),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U28*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B27<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B27,'Gas AC'!$C$6:$C$245,$C27),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V28*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B27<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B27,'Gas AC'!$C$6:$C$245,$C27),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W28*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B27<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B27,'Gas AC'!$C$6:$C$245,$C27),\"-\")","v":"-"}]
[null,2015,"December",{"$f":"IFERROR('Monthly Water Svgs'!D29*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B28<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B28,'Gas AC'!$C$6:$C$245,$C28),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E29*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B28<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B28,'Gas AC'!$C$6:$C$245,$C28),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F29*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B28<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B28,'Gas AC'!$C$6:$C$245,$C28),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G29*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B28<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B28,'Gas AC'!$C$6:$C$245,$C28),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H29*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B28<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B28,'Gas AC'!$C$6:$C$245,$C28),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I29*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B28<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B28,'Gas AC'!$C$6:$C$245,$C28),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J29*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B28<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B28,'Gas AC'!$C$6:$C$245,$C28),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K29*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B28<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B28,'Gas AC'!$C$6:$C$245,$C28),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L29*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B28<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B28,'Gas AC'!$C$6:$C$245,$C28),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M29*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B28<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B28,'Gas AC'!$C$6:$C$245,$C28),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N29*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B28<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B28,'Gas AC'!$C$6:$C$245,$C28),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O29*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B28<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B28,'Gas AC'!$C$6:$C$245,$C28),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P29*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B28<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B28,'Gas AC'!$C$6:$C$245,$C28),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q29*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B28<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B28,'Gas AC'!$C$6:$C$245,$C28),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R29*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B28<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B28,'Gas AC'!$C$6:$C$245,$C28),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S29*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B28<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B28,'Gas AC'!$C$6:$C$245,$C28),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T29*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B28<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B28,'Gas AC'!$C$6:$C$245,$C28),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U29*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B28<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B28,'Gas AC'!$C$6:$C$245,$C28),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V29*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B28<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B28,'Gas AC'!$C$6:$C$245,$C28),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W29*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B28<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B28,'Gas AC'!$C$6:$C$245,$C28),\"-\")","v":"-"}]
[null,2016,"January",{"$f":"IFERROR('Monthly Water Svgs'!D30*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B29<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B29,'Gas AC'!$C$6:$C$245,$C29),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E30*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B29<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B29,'Gas AC'!$C$6:$C$245,$C29),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F30*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B29<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B29,'Gas AC'!$C$6:$C$245,$C29),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G30*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B29<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B29,'Gas AC'!$C$6:$C$245,$C29),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H30*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B29<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B29,'Gas AC'!$C$6:$C$245,$C29),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I30*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B29<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B29,'Gas AC'!$C$6:$C$245,$C29),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J30*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B29<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B29,'Gas AC'!$C$6:$C$245,$C29),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K30*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B29<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B29,'Gas AC'!$C$6:$C$245,$C29),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L30*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B29<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B29,'Gas AC'!$C$6:$C$245,$C29),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M30*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B29<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B29,'Gas AC'!$C$6:$C$245,$C29),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N30*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B29<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B29,'Gas AC'!$C$6:$C$245,$C29),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O30*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B29<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B29,'Gas AC'!$C$6:$C$245,$C29),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P30*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B29<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B29,'Gas AC'!$C$6:$C$245,$C29),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q30*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B29<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B29,'Gas AC'!$C$6:$C$245,$C29),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R30*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B29<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B29,'Gas AC'!$C$6:$C$245,$C29),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S30*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B29<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B29,'Gas AC'!$C$6:$C$245,$C29),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T30*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B29<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B29,'Gas AC'!$C$6:$C$245,$C29),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U30*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B29<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B29,'Gas AC'!$C$6:$C$245,$C29),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V30*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B29<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B29,'Gas AC'!$C$6:$C$245,$C29),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W30*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B29<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B29,'Gas AC'!$C$6:$C$245,$C29),\"-\")","v":"-"}]
[null,{"$f":"B29","v":2016},"February",{"$f":"IFERROR('Monthly Water Svgs'!D31*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B30<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B30,'Gas AC'!$C$6:$C$245,$C30),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E31*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B30<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B30,'Gas AC'!$C$6:$C$245,$C30),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F31*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B30<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B30,'Gas AC'!$C$6:$C$245,$C30),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G31*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B30<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B30,'Gas AC'!$C$6:$C$245,$C30),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H31*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B30<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B30,'Gas AC'!$C$6:$C$245,$C30),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I31*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B30<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B30,'Gas AC'!$C$6:$C$245,$C30),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J31*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B30<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B30,'Gas AC'!$C$6:$C$245,$C30),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K31*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B30<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B30,'Gas AC'!$C$6:$C$245,$C30),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L31*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B30<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B30,'Gas AC'!$C$6:$C$245,$C30),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M31*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B30<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B30,'Gas AC'!$C$6:$C$245,$C30),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N31*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B30<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B30,'Gas AC'!$C$6:$C$245,$C30),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O31*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B30<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B30,'Gas AC'!$C$6:$C$245,$C30),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P31*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B30<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B30,'Gas AC'!$C$6:$C$245,$C30),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q31*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B30<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B30,'Gas AC'!$C$6:$C$245,$C30),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R31*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B30<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B30,'Gas AC'!$C$6:$C$245,$C30),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S31*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B30<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B30,'Gas AC'!$C$6:$C$245,$C30),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T31*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B30<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B30,'Gas AC'!$C$6:$C$245,$C30),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U31*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B30<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B30,'Gas AC'!$C$6:$C$245,$C30),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V31*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B30<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B30,'Gas AC'!$C$6:$C$245,$C30),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W31*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B30<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B30,'Gas AC'!$C$6:$C$245,$C30),\"-\")","v":"-"}]
[null,2016,"March",{"$f":"IFERROR('Monthly Water Svgs'!D32*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B31<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B31,'Gas AC'!$C$6:$C$245,$C31),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E32*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B31<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B31,'Gas AC'!$C$6:$C$245,$C31),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F32*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B31<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B31,'Gas AC'!$C$6:$C$245,$C31),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G32*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B31<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B31,'Gas AC'!$C$6:$C$245,$C31),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H32*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B31<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B31,'Gas AC'!$C$6:$C$245,$C31),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I32*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B31<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B31,'Gas AC'!$C$6:$C$245,$C31),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J32*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B31<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B31,'Gas AC'!$C$6:$C$245,$C31),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K32*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B31<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B31,'Gas AC'!$C$6:$C$245,$C31),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L32*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B31<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B31,'Gas AC'!$C$6:$C$245,$C31),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M32*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B31<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B31,'Gas AC'!$C$6:$C$245,$C31),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N32*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B31<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B31,'Gas AC'!$C$6:$C$245,$C31),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O32*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B31<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B31,'Gas AC'!$C$6:$C$245,$C31),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P32*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B31<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B31,'Gas AC'!$C$6:$C$245,$C31),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q32*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B31<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B31,'Gas AC'!$C$6:$C$245,$C31),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R32*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B31<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B31,'Gas AC'!$C$6:$C$245,$C31),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S32*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B31<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B31,'Gas AC'!$C$6:$C$245,$C31),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T32*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B31<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B31,'Gas AC'!$C$6:$C$245,$C31),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U32*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B31<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B31,'Gas AC'!$C$6:$C$245,$C31),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V32*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B31<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B31,'Gas AC'!$C$6:$C$245,$C31),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W32*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B31<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B31,'Gas AC'!$C$6:$C$245,$C31),\"-\")","v":"-"}]
[null,2016,"December",{"$f":"IFERROR('Monthly Water Svgs'!D41*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B40<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B40,'Gas AC'!$C$6:$C$245,$C40),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E41*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B40<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B40,'Gas AC'!$C$6:$C$245,$C40),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F41*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B40<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B40,'Gas AC'!$C$6:$C$245,$C40),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G41*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B40<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B40,'Gas AC'!$C$6:$C$245,$C40),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H41*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B40<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B40,'Gas AC'!$C$6:$C$245,$C40),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I41*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B40<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B40,'Gas AC'!$C$6:$C$245,$C40),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J41*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B40<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B40,'Gas AC'!$C$6:$C$245,$C40),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K41*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B40<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B40,'Gas AC'!$C$6:$C$245,$C40),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L41*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B40<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B40,'Gas AC'!$C$6:$C$245,$C40),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M41*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B40<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B40,'Gas AC'!$C$6:$C$245,$C40),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N41*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B40<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B40,'Gas AC'!$C$6:$C$245,$C40),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O41*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B40<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B40,'Gas AC'!$C$6:$C$245,$C40),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P41*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B40<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B40,'Gas AC'!$C$6:$C$245,$C40),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q41*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B40<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B40,'Gas AC'!$C$6:$C$245,$C40),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R41*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B40<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B40,'Gas AC'!$C$6:$C$245,$C40),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S41*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B40<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B40,'Gas AC'!$C$6:$C$245,$C40),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T41*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B40<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B40,'Gas AC'!$C$6:$C$245,$C40),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U41*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B40<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B40,'Gas AC'!$C$6:$C$245,$C40),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V41*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B40<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B40,'Gas AC'!$C$6:$C$245,$C40),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W41*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B40<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B40,'Gas AC'!$C$6:$C$245,$C40),\"-\")","v":"-"}]
[null,2018,"April",{"$f":"IFERROR('Monthly Water Svgs'!D57*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B56<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B56,'Gas AC'!$C$6:$C$245,$C56),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E57*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B56<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B56,'Gas AC'!$C$6:$C$245,$C56),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F57*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B56<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B56,'Gas AC'!$C$6:$C$245,$C56),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G57*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B56<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B56,'Gas AC'!$C$6:$C$245,$C56),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H57*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B56<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B56,'Gas AC'!$C$6:$C$245,$C56),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I57*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B56<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B56,'Gas AC'!$C$6:$C$245,$C56),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J57*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B56<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B56,'Gas AC'!$C$6:$C$245,$C56),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K57*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B56<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B56,'Gas AC'!$C$6:$C$245,$C56),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L57*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B56<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B56,'Gas AC'!$C$6:$C$245,$C56),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M57*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B56<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B56,'Gas AC'!$C$6:$C$245,$C56),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N57*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B56<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B56,'Gas AC'!$C$6:$C$245,$C56),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O57*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B56<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B56,'Gas AC'!$C$6:$C$245,$C56),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P57*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B56<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B56,'Gas AC'!$C$6:$C$245,$C56),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q57*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B56<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B56,'Gas AC'!$C$6:$C$245,$C56),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R57*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B56<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B56,'Gas AC'!$C$6:$C$245,$C56),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S57*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B56<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B56,'Gas AC'!$C$6:$C$245,$C56),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T57*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B56<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B56,'Gas AC'!$C$6:$C$245,$C56),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U57*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B56<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B56,'Gas AC'!$C$6:$C$245,$C56),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V57*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B56<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B56,'Gas AC'!$C$6:$C$245,$C56),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W57*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B56<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B56,'Gas AC'!$C$6:$C$245,$C56),\"-\")","v":"-"}]
[null,2018,"November",{"$f":"IFERROR('Monthly Water Svgs'!D64*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B63<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B63,'Gas AC'!$C$6:$C$245,$C63),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E64*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B63<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B63,'Gas AC'!$C$6:$C$245,$C63),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F64*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B63<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B63,'Gas AC'!$C$6:$C$245,$C63),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G64*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B63<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B63,'Gas AC'!$C$6:$C$245,$C63),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H64*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B63<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B63,'Gas AC'!$C$6:$C$245,$C63),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I64*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B63<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B63,'Gas AC'!$C$6:$C$245,$C63),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J64*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B63<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B63,'Gas AC'!$C$6:$C$245,$C63),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K64*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B63<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B63,'Gas AC'!$C$6:$C$245,$C63),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L64*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B63<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B63,'Gas AC'!$C$6:$C$245,$C63),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M64*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B63<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B63,'Gas AC'!$C$6:$C$245,$C63),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N64*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B63<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B63,'Gas AC'!$C$6:$C$245,$C63),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O64*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B63<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B63,'Gas AC'!$C$6:$C$245,$C63),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P64*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B63<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B63,'Gas AC'!$C$6:$C$245,$C63),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q64*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B63<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B63,'Gas AC'!$C$6:$C$245,$C63),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R64*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B63<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B63,'Gas AC'!$C$6:$C$245,$C63),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S64*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B63<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B63,'Gas AC'!$C$6:$C$245,$C63),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T64*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B63<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B63,'Gas AC'!$C$6:$C$245,$C63),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U64*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B63<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B63,'Gas AC'!$C$6:$C$245,$C63),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V64*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B63<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B63,'Gas AC'!$C$6:$C$245,$C63),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W64*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B63<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B63,'Gas AC'!$C$6:$C$245,$C63),\"-\")","v":"-"}]
[null,2020,"March",{"$f":"IFERROR('Monthly Water Svgs'!D80*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B79<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B79,'Gas AC'!$C$6:$C$245,$C79),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E80*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B79<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B79,'Gas AC'!$C$6:$C$245,$C79),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F80*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B79<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B79,'Gas AC'!$C$6:$C$245,$C79),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G80*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B79<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B79,'Gas AC'!$C$6:$C$245,$C79),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H80*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B79<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B79,'Gas AC'!$C$6:$C$245,$C79),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I80*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B79<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B79,'Gas AC'!$C$6:$C$245,$C79),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J80*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B79<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B79,'Gas AC'!$C$6:$C$245,$C79),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K80*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B79<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B79,'Gas AC'!$C$6:$C$245,$C79),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L80*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B79<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B79,'Gas AC'!$C$6:$C$245,$C79),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M80*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B79<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B79,'Gas AC'!$C$6:$C$245,$C79),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N80*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B79<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B79,'Gas AC'!$C$6:$C$245,$C79),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O80*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B79<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B79,'Gas AC'!$C$6:$C$245,$C79),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P80*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B79<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B79,'Gas AC'!$C$6:$C$245,$C79),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q80*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B79<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B79,'Gas AC'!$C$6:$C$245,$C79),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R80*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B79<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B79,'Gas AC'!$C$6:$C$245,$C79),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S80*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B79<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B79,'Gas AC'!$C$6:$C$245,$C79),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T80*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B79<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B79,'Gas AC'!$C$6:$C$245,$C79),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U80*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B79<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B79,'Gas AC'!$C$6:$C$245,$C79),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V80*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B79<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B79,'Gas AC'!$C$6:$C$245,$C79),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W80*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B79<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B79,'Gas AC'!$C$6:$C$245,$C79),\"-\")","v":"-"}]
[null,2021,"May",{"$f":"IFERROR('Monthly Water Svgs'!D94*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B93<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B93,'Gas AC'!$C$6:$C$245,$C93),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E94*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B93<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B93,'Gas AC'!$C$6:$C$245,$C93),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F94*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B93<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B93,'Gas AC'!$C$6:$C$245,$C93),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G94*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B93<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B93,'Gas AC'!$C$6:$C$245,$C93),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H94*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B93<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B93,'Gas AC'!$C$6:$C$245,$C93),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I94*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B93<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B93,'Gas AC'!$C$6:$C$245,$C93),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J94*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B93<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B93,'Gas AC'!$C$6:$C$245,$C93),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K94*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B93<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B93,'Gas AC'!$C$6:$C$245,$C93),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L94*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B93<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B93,'Gas AC'!$C$6:$C$245,$C93),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M94*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B93<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B93,'Gas AC'!$C$6:$C$245,$C93),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N94*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B93<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B93,'Gas AC'!$C$6:$C$245,$C93),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O94*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B93<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B93,'Gas AC'!$C$6:$C$245,$C93),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P94*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B93<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B93,'Gas AC'!$C$6:$C$245,$C93),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q94*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B93<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B93,'Gas AC'!$C$6:$C$245,$C93),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R94*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B93<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B93,'Gas AC'!$C$6:$C$245,$C93),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S94*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B93<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B93,'Gas AC'!$C$6:$C$245,$C93),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T94*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B93<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B93,'Gas AC'!$C$6:$C$245,$C93),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U94*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B93<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B93,'Gas AC'!$C$6:$C$245,$C93),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V94*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B93<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B93,'Gas AC'!$C$6:$C$245,$C93),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W94*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B93<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B93,'Gas AC'!$C$6:$C$245,$C93),\"-\")","v":"-"}]
[null,2022,"July",{"$f":"IFERROR('Monthly Water Svgs'!D108*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B107<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B107,'Gas AC'!$C$6:$C$245,$C107),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E108*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B107<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B107,'Gas AC'!$C$6:$C$245,$C107),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F108*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B107<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B107,'Gas AC'!$C$6:$C$245,$C107),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G108*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B107<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B107,'Gas AC'!$C$6:$C$245,$C107),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H108*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B107<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B107,'Gas AC'!$C$6:$C$245,$C107),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I108*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B107<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B107,'Gas AC'!$C$6:$C$245,$C107),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J108*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B107<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B107,'Gas AC'!$C$6:$C$245,$C107),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K108*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B107<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B107,'Gas AC'!$C$6:$C$245,$C107),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L108*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B107<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B107,'Gas AC'!$C$6:$C$245,$C107),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M108*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B107<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B107,'Gas AC'!$C$6:$C$245,$C107),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N108*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B107<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B107,'Gas AC'!$C$6:$C$245,$C107),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O108*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B107<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B107,'Gas AC'!$C$6:$C$245,$C107),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P108*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B107<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B107,'Gas AC'!$C$6:$C$245,$C107),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q108*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B107<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B107,'Gas AC'!$C$6:$C$245,$C107),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R108*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B107<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B107,'Gas AC'!$C$6:$C$245,$C107),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S108*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B107<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B107,'Gas AC'!$C$6:$C$245,$C107),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T108*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B107<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B107,'Gas AC'!$C$6:$C$245,$C107),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U108*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B107<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B107,'Gas AC'!$C$6:$C$245,$C107),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V108*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B107<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B107,'Gas AC'!$C$6:$C$245,$C107),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W108*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B107<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B107,'Gas AC'!$C$6:$C$245,$C107),\"-\")","v":"-"}]
[null,2023,"November",{"$f":"IFERROR('Monthly Water Svgs'!D124*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B123<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B123,'Gas AC'!$C$6:$C$245,$C123),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E124*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B123<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B123,'Gas AC'!$C$6:$C$245,$C123),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F124*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B123<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B123,'Gas AC'!$C$6:$C$245,$C123),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G124*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B123<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B123,'Gas AC'!$C$6:$C$245,$C123),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H124*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B123<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B123,'Gas AC'!$C$6:$C$245,$C123),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I124*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B123<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B123,'Gas AC'!$C$6:$C$245,$C123),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J124*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B123<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B123,'Gas AC'!$C$6:$C$245,$C123),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K124*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B123<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B123,'Gas AC'!$C$6:$C$245,$C123),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L124*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B123<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B123,'Gas AC'!$C$6:$C$245,$C123),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M124*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B123<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B123,'Gas AC'!$C$6:$C$245,$C123),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N124*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B123<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B123,'Gas AC'!$C$6:$C$245,$C123),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O124*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B123<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B123,'Gas AC'!$C$6:$C$245,$C123),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P124*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B123<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B123,'Gas AC'!$C$6:$C$245,$C123),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q124*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B123<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B123,'Gas AC'!$C$6:$C$245,$C123),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R124*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B123<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B123,'Gas AC'!$C$6:$C$245,$C123),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S124*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B123<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B123,'Gas AC'!$C$6:$C$245,$C123),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T124*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B123<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B123,'Gas AC'!$C$6:$C$245,$C123),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U124*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B123<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B123,'Gas AC'!$C$6:$C$245,$C123),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V124*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B123<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B123,'Gas AC'!$C$6:$C$245,$C123),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W124*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B123<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B123,'Gas AC'!$C$6:$C$245,$C123),\"-\")","v":"-"}]
[null,2024,"June",{"$f":"IFERROR('Monthly Water Svgs'!D131*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B130<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B130,'Gas AC'!$C$6:$C$245,$C130),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E131*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B130<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B130,'Gas AC'!$C$6:$C$245,$C130),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F131*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B130<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B130,'Gas AC'!$C$6:$C$245,$C130),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G131*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B130<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B130,'Gas AC'!$C$6:$C$245,$C130),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H131*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B130<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B130,'Gas AC'!$C$6:$C$245,$C130),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I131*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B130<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B130,'Gas AC'!$C$6:$C$245,$C130),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J131*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B130<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B130,'Gas AC'!$C$6:$C$245,$C130),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K131*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B130<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B130,'Gas AC'!$C$6:$C$245,$C130),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L131*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B130<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B130,'Gas AC'!$C$6:$C$245,$C130),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M131*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B130<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B130,'Gas AC'!$C$6:$C$245,$C130),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N131*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B130<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B130,'Gas AC'!$C$6:$C$245,$C130),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O131*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B130<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B130,'Gas AC'!$C$6:$C$245,$C130),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P131*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B130<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B130,'Gas AC'!$C$6:$C$245,$C130),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q131*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B130<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B130,'Gas AC'!$C$6:$C$245,$C130),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R131*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B130<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B130,'Gas AC'!$C$6:$C$245,$C130),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S131*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B130<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B130,'Gas AC'!$C$6:$C$245,$C130),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T131*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B130<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B130,'Gas AC'!$C$6:$C$245,$C130),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U131*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B130<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B130,'Gas AC'!$C$6:$C$245,$C130),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V131*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B130<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B130,'Gas AC'!$C$6:$C$245,$C130),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W131*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B130<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B130,'Gas AC'!$C$6:$C$245,$C130),\"-\")","v":"-"}]
[null,2025,"August",{"$f":"IFERROR('Monthly Water Svgs'!D145*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B144<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B144,'Gas AC'!$C$6:$C$245,$C144),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E145*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B144<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B144,'Gas AC'!$C$6:$C$245,$C144),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F145*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B144<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B144,'Gas AC'!$C$6:$C$245,$C144),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G145*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B144<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B144,'Gas AC'!$C$6:$C$245,$C144),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H145*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B144<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B144,'Gas AC'!$C$6:$C$245,$C144),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I145*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B144<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B144,'Gas AC'!$C$6:$C$245,$C144),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J145*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B144<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B144,'Gas AC'!$C$6:$C$245,$C144),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K145*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B144<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B144,'Gas AC'!$C$6:$C$245,$C144),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L145*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B144<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B144,'Gas AC'!$C$6:$C$245,$C144),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M145*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B144<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B144,'Gas AC'!$C$6:$C$245,$C144),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N145*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B144<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B144,'Gas AC'!$C$6:$C$245,$C144),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O145*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B144<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B144,'Gas AC'!$C$6:$C$245,$C144),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P145*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B144<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B144,'Gas AC'!$C$6:$C$245,$C144),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q145*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B144<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B144,'Gas AC'!$C$6:$C$245,$C144),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R145*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B144<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B144,'Gas AC'!$C$6:$C$245,$C144),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S145*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B144<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B144,'Gas AC'!$C$6:$C$245,$C144),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T145*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B144<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B144,'Gas AC'!$C$6:$C$245,$C144),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U145*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B144<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B144,'Gas AC'!$C$6:$C$245,$C144),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V145*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B144<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B144,'Gas AC'!$C$6:$C$245,$C144),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W145*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B144<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B144,'Gas AC'!$C$6:$C$245,$C144),\"-\")","v":"-"}]
[null,2026,"June",{"$f":"IFERROR('Monthly Water Svgs'!D155*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B154<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B154,'Gas AC'!$C$6:$C$245,$C154),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E155*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B154<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B154,'Gas AC'!$C$6:$C$245,$C154),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F155*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B154<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B154,'Gas AC'!$C$6:$C$245,$C154),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G155*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B154<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B154,'Gas AC'!$C$6:$C$245,$C154),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H155*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B154<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B154,'Gas AC'!$C$6:$C$245,$C154),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I155*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B154<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B154,'Gas AC'!$C$6:$C$245,$C154),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J155*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B154<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B154,'Gas AC'!$C$6:$C$245,$C154),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K155*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B154<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B154,'Gas AC'!$C$6:$C$245,$C154),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L155*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B154<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B154,'Gas AC'!$C$6:$C$245,$C154),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M155*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B154<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B154,'Gas AC'!$C$6:$C$245,$C154),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N155*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B154<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B154,'Gas AC'!$C$6:$C$245,$C154),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O155*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B154<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B154,'Gas AC'!$C$6:$C$245,$C154),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P155*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B154<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B154,'Gas AC'!$C$6:$C$245,$C154),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q155*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B154<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B154,'Gas AC'!$C$6:$C$245,$C154),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R155*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B154<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B154,'Gas AC'!$C$6:$C$245,$C154),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S155*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B154<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B154,'Gas AC'!$C$6:$C$245,$C154),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T155*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B154<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B154,'Gas AC'!$C$6:$C$245,$C154),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U155*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B154<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B154,'Gas AC'!$C$6:$C$245,$C154),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V155*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B154<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B154,'Gas AC'!$C$6:$C$245,$C154),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W155*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B154<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B154,'Gas AC'!$C$6:$C$245,$C154),\"-\")","v":"-"}]
[null,{"$f":"B173","v":2028},"February",{"$f":"IFERROR('Monthly Water Svgs'!D175*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B174<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B174,'Gas AC'!$C$6:$C$245,$C174),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E175*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B174<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B174,'Gas AC'!$C$6:$C$245,$C174),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F175*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B174<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B174,'Gas AC'!$C$6:$C$245,$C174),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G175*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B174<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B174,'Gas AC'!$C$6:$C$245,$C174),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H175*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B174<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B174,'Gas AC'!$C$6:$C$245,$C174),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I175*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B174<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B174,'Gas AC'!$C$6:$C$245,$C174),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J175*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B174<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B174,'Gas AC'!$C$6:$C$245,$C174),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K175*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B174<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B174,'Gas AC'!$C$6:$C$245,$C174),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L175*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B174<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B174,'Gas AC'!$C$6:$C$245,$C174),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M175*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B174<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B174,'Gas AC'!$C$6:$C$245,$C174),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N175*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B174<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B174,'Gas AC'!$C$6:$C$245,$C174),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O175*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B174<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B174,'Gas AC'!$C$6:$C$245,$C174),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P175*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B174<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B174,'Gas AC'!$C$6:$C$245,$C174),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q175*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B174<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B174,'Gas AC'!$C$6:$C$245,$C174),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R175*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B174<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B174,'Gas AC'!$C$6:$C$245,$C174),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S175*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B174<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B174,'Gas AC'!$C$6:$C$245,$C174),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T175*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B174<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B174,'Gas AC'!$C$6:$C$245,$C174),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U175*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B174<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B174,'Gas AC'!$C$6:$C$245,$C174),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V175*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B174<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B174,'Gas AC'!$C$6:$C$245,$C174),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W175*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B174<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B174,'Gas AC'!$C$6:$C$245,$C174),\"-\")","v":"-"}]
[null,2028,"May",{"$f":"IFERROR('Monthly Water Svgs'!D178*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B177<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B177,'Gas AC'!$C$6:$C$245,$C177),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E178*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B177<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B177,'Gas AC'!$C$6:$C$245,$C177),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F178*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B177<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B177,'Gas AC'!$C$6:$C$245,$C177),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G178*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B177<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B177,'Gas AC'!$C$6:$C$245,$C177),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H178*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B177<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B177,'Gas AC'!$C$6:$C$245,$C177),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I178*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B177<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B177,'Gas AC'!$C$6:$C$245,$C177),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J178*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B177<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B177,'Gas AC'!$C$6:$C$245,$C177),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K178*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B177<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B177,'Gas AC'!$C$6:$C$245,$C177),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L178*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B177<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B177,'Gas AC'!$C$6:$C$245,$C177),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M178*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B177<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B177,'Gas AC'!$C$6:$C$245,$C177),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N178*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B177<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B177,'Gas AC'!$C$6:$C$245,$C177),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O178*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B177<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B177,'Gas AC'!$C$6:$C$245,$C177),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P178*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B177<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B177,'Gas AC'!$C$6:$C$245,$C177),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q178*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B177<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B177,'Gas AC'!$C$6:$C$245,$C177),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R178*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B177<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B177,'Gas AC'!$C$6:$C$245,$C177),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S178*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B177<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B177,'Gas AC'!$C$6:$C$245,$C177),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T178*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B177<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B177,'Gas AC'!$C$6:$C$245,$C177),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U178*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B177<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B177,'Gas AC'!$C$6:$C$245,$C177),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V178*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B177<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B177,'Gas AC'!$C$6:$C$245,$C177),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W178*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B177<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B177,'Gas AC'!$C$6:$C$245,$C177),\"-\")","v":"-"}]
[null,2030,"January",{"$f":"IFERROR('Monthly Water Svgs'!D198*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B197<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B197,'Gas AC'!$C$6:$C$245,$C197),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E198*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B197<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B197,'Gas AC'!$C$6:$C$245,$C197),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F198*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B197<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B197,'Gas AC'!$C$6:$C$245,$C197),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G198*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B197<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B197,'Gas AC'!$C$6:$C$245,$C197),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H198*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B197<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B197,'Gas AC'!$C$6:$C$245,$C197),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I198*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B197<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B197,'Gas AC'!$C$6:$C$245,$C197),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J198*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B197<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B197,'Gas AC'!$C$6:$C$245,$C197),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K198*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B197<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B197,'Gas AC'!$C$6:$C$245,$C197),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L198*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B197<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B197,'Gas AC'!$C$6:$C$245,$C197),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M198*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B197<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B197,'Gas AC'!$C$6:$C$245,$C197),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N198*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B197<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B197,'Gas AC'!$C$6:$C$245,$C197),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O198*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B197<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B197,'Gas AC'!$C$6:$C$245,$C197),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P198*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B197<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B197,'Gas AC'!$C$6:$C$245,$C197),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q198*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B197<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B197,'Gas AC'!$C$6:$C$245,$C197),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R198*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B197<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B197,'Gas AC'!$C$6:$C$245,$C197),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S198*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B197<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B197,'Gas AC'!$C$6:$C$245,$C197),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T198*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B197<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B197,'Gas AC'!$C$6:$C$245,$C197),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U198*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B197<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B197,'Gas AC'!$C$6:$C$245,$C197),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V198*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B197<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B197,'Gas AC'!$C$6:$C$245,$C197),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W198*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B197<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B197,'Gas AC'!$C$6:$C$245,$C197),\"-\")","v":"-"}]
[null,2030,"September",{"$f":"IFERROR('Monthly Water Svgs'!D206*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B205<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B205,'Gas AC'!$C$6:$C$245,$C205),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E206*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B205<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B205,'Gas AC'!$C$6:$C$245,$C205),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F206*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B205<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B205,'Gas AC'!$C$6:$C$245,$C205),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G206*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B205<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B205,'Gas AC'!$C$6:$C$245,$C205),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H206*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B205<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B205,'Gas AC'!$C$6:$C$245,$C205),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I206*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B205<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B205,'Gas AC'!$C$6:$C$245,$C205),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J206*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B205<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B205,'Gas AC'!$C$6:$C$245,$C205),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K206*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B205<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B205,'Gas AC'!$C$6:$C$245,$C205),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L206*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B205<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B205,'Gas AC'!$C$6:$C$245,$C205),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M206*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B205<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B205,'Gas AC'!$C$6:$C$245,$C205),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N206*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B205<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B205,'Gas AC'!$C$6:$C$245,$C205),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O206*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B205<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B205,'Gas AC'!$C$6:$C$245,$C205),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P206*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B205<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B205,'Gas AC'!$C$6:$C$245,$C205),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q206*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B205<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B205,'Gas AC'!$C$6:$C$245,$C205),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R206*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B205<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B205,'Gas AC'!$C$6:$C$245,$C205),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S206*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B205<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B205,'Gas AC'!$C$6:$C$245,$C205),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T206*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B205<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B205,'Gas AC'!$C$6:$C$245,$C205),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U206*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B205<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B205,'Gas AC'!$C$6:$C$245,$C205),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V206*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B205<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B205,'Gas AC'!$C$6:$C$245,$C205),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W206*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B205<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B205,'Gas AC'!$C$6:$C$245,$C205),\"-\")","v":"-"}]
[null,2032,"January",{"$f":"IFERROR('Monthly Water Svgs'!D222*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B221<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B221,'Gas AC'!$C$6:$C$245,$C221),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E222*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B221<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B221,'Gas AC'!$C$6:$C$245,$C221),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F222*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B221<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B221,'Gas AC'!$C$6:$C$245,$C221),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G222*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B221<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B221,'Gas AC'!$C$6:$C$245,$C221),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H222*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B221<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B221,'Gas AC'!$C$6:$C$245,$C221),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I222*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B221<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B221,'Gas AC'!$C$6:$C$245,$C221),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J222*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B221<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B221,'Gas AC'!$C$6:$C$245,$C221),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K222*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B221<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B221,'Gas AC'!$C$6:$C$245,$C221),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L222*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B221<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B221,'Gas AC'!$C$6:$C$245,$C221),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M222*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B221<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B221,'Gas AC'!$C$6:$C$245,$C221),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N222*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B221<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B221,'Gas AC'!$C$6:$C$245,$C221),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O222*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B221<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B221,'Gas AC'!$C$6:$C$245,$C221),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P222*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B221<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B221,'Gas AC'!$C$6:$C$245,$C221),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q222*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B221<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B221,'Gas AC'!$C$6:$C$245,$C221),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R222*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B221<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B221,'Gas AC'!$C$6:$C$245,$C221),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S222*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B221<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B221,'Gas AC'!$C$6:$C$245,$C221),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T222*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B221<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B221,'Gas AC'!$C$6:$C$245,$C221),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U222*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B221<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B221,'Gas AC'!$C$6:$C$245,$C221),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V222*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B221<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B221,'Gas AC'!$C$6:$C$245,$C221),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W222*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B221<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B221,'Gas AC'!$C$6:$C$245,$C221),\"-\")","v":"-"}]
[null,2033,"September",{"$f":"IFERROR('Monthly Water Svgs'!D242*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B241<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B241,'Gas AC'!$C$6:$C$245,$C241),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E242*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B241<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B241,'Gas AC'!$C$6:$C$245,$C241),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F242*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B241<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B241,'Gas AC'!$C$6:$C$245,$C241),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G242*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B241<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B241,'Gas AC'!$C$6:$C$245,$C241),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H242*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B241<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B241,'Gas AC'!$C$6:$C$245,$C241),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I242*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B241<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B241,'Gas AC'!$C$6:$C$245,$C241),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J242*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B241<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B241,'Gas AC'!$C$6:$C$245,$C241),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K242*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B241<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B241,'Gas AC'!$C$6:$C$245,$C241),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L242*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B241<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B241,'Gas AC'!$C$6:$C$245,$C241),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M242*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B241<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B241,'Gas AC'!$C$6:$C$245,$C241),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N242*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B241<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B241,'Gas AC'!$C$6:$C$245,$C241),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O242*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B241<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B241,'Gas AC'!$C$6:$C$245,$C241),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P242*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B241<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B241,'Gas AC'!$C$6:$C$245,$C241),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q242*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B241<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B241,'Gas AC'!$C$6:$C$245,$C241),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R242*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B241<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B241,'Gas AC'!$C$6:$C$245,$C241),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S242*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B241<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B241,'Gas AC'!$C$6:$C$245,$C241),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T242*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B241<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B241,'Gas AC'!$C$6:$C$245,$C241),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U242*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B241<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B241,'Gas AC'!$C$6:$C$245,$C241),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V242*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B241<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B241,'Gas AC'!$C$6:$C$245,$C241),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W242*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B241<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B241,'Gas AC'!$C$6:$C$245,$C241),\"-\")","v":"-"}]
[null,2033,"December",{"$f":"IFERROR('Monthly Water Svgs'!D245*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B244<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B244,'Gas AC'!$C$6:$C$245,$C244),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E245*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B244<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B244,'Gas AC'!$C$6:$C$245,$C244),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F245*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B244<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B244,'Gas AC'!$C$6:$C$245,$C244),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G245*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B244<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B244,'Gas AC'!$C$6:$C$245,$C244),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H245*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B244<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B244,'Gas AC'!$C$6:$C$245,$C244),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I245*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B244<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B244,'Gas AC'!$C$6:$C$245,$C244),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J245*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B244<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B244,'Gas AC'!$C$6:$C$245,$C244),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K245*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B244<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B244,'Gas AC'!$C$6:$C$245,$C244),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L245*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B244<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B244,'Gas AC'!$C$6:$C$245,$C244),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M245*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B244<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B244,'Gas AC'!$C$6:$C$245,$C244),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N245*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B244<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B244,'Gas AC'!$C$6:$C$245,$C244),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O245*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B244<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B244,'Gas AC'!$C$6:$C$245,$C244),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P245*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B244<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B244,'Gas AC'!$C$6:$C$245,$C244),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q245*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B244<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B244,'Gas AC'!$C$6:$C$245,$C244),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R245*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B244<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B244,'Gas AC'!$C$6:$C$245,$C244),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S245*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B244<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B244,'Gas AC'!$C$6:$C$245,$C244),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T245*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B244<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B244,'Gas AC'!$C$6:$C$245,$C244),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U245*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B244<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B244,'Gas AC'!$C$6:$C$245,$C244),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V245*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B244<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B244,'Gas AC'!$C$6:$C$245,$C244),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W245*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B244<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B244,'Gas AC'!$C$6:$C$245,$C244),\"-\")","v":"-"}]
[null,2034,"December",{"$f":"IFERROR('Monthly Water Svgs'!D257*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B256<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B256,'Gas AC'!$C$6:$C$245,$C256),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E257*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B256<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B256,'Gas AC'!$C$6:$C$245,$C256),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F257*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B256<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B256,'Gas AC'!$C$6:$C$245,$C256),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G257*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B256<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B256,'Gas AC'!$C$6:$C$245,$C256),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H257*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B256<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B256,'Gas AC'!$C$6:$C$245,$C256),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I257*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B256<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B256,'Gas AC'!$C$6:$C$245,$C256),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J257*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B256<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B256,'Gas AC'!$C$6:$C$245,$C256),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K257*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B256<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B256,'Gas AC'!$C$6:$C$245,$C256),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L257*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B256<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B256,'Gas AC'!$C$6:$C$245,$C256),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M257*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B256<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B256,'Gas AC'!$C$6:$C$245,$C256),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N257*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B256<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B256,'Gas AC'!$C$6:$C$245,$C256),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O257*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B256<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B256,'Gas AC'!$C$6:$C$245,$C256),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P257*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B256<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B256,'Gas AC'!$C$6:$C$245,$C256),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q257*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B256<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B256,'Gas AC'!$C$6:$C$245,$C256),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R257*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B256<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B256,'Gas AC'!$C$6:$C$245,$C256),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S257*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B256<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B256,'Gas AC'!$C$6:$C$245,$C256),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T257*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B256<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B256,'Gas AC'!$C$6:$C$245,$C256),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U257*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B256<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B256,'Gas AC'!$C$6:$C$245,$C256),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V257*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B256<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B256,'Gas AC'!$C$6:$C$245,$C256),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W257*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B256<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B256,'Gas AC'!$C$6:$C$245,$C256),\"-\")","v":"-"}]
[null,2036,"April",{"$f":"IFERROR('Monthly Water Svgs'!D273*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B272<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B272,'Gas AC'!$C$6:$C$245,$C272),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E273*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B272<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B272,'Gas AC'!$C$6:$C$245,$C272),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F273*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B272<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B272,'Gas AC'!$C$6:$C$245,$C272),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G273*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B272<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B272,'Gas AC'!$C$6:$C$245,$C272),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H273*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B272<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B272,'Gas AC'!$C$6:$C$245,$C272),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I273*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B272<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B272,'Gas AC'!$C$6:$C$245,$C272),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J273*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B272<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B272,'Gas AC'!$C$6:$C$245,$C272),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K273*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B272<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B272,'Gas AC'!$C$6:$C$245,$C272),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L273*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B272<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B272,'Gas AC'!$C$6:$C$245,$C272),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M273*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B272<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B272,'Gas AC'!$C$6:$C$245,$C272),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N273*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B272<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B272,'Gas AC'!$C$6:$C$245,$C272),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O273*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B272<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B272,'Gas AC'!$C$6:$C$245,$C272),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P273*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B272<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B272,'Gas AC'!$C$6:$C$245,$C272),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q273*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B272<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B272,'Gas AC'!$C$6:$C$245,$C272),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R273*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B272<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B272,'Gas AC'!$C$6:$C$245,$C272),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S273*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B272<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B272,'Gas AC'!$C$6:$C$245,$C272),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T273*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B272<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B272,'Gas AC'!$C$6:$C$245,$C272),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U273*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B272<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B272,'Gas AC'!$C$6:$C$245,$C272),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V273*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B272<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B272,'Gas AC'!$C$6:$C$245,$C272),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W273*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B272<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B272,'Gas AC'!$C$6:$C$245,$C272),\"-\")","v":"-"}]
[null,2037,"August",{"$f":"IFERROR('Monthly Water Svgs'!D289*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B288<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B288,'Gas AC'!$C$6:$C$245,$C288),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E289*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B288<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B288,'Gas AC'!$C$6:$C$245,$C288),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F289*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B288<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B288,'Gas AC'!$C$6:$C$245,$C288),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G289*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B288<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B288,'Gas AC'!$C$6:$C$245,$C288),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H289*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B288<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B288,'Gas AC'!$C$6:$C$245,$C288),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I289*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B288<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B288,'Gas AC'!$C$6:$C$245,$C288),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J289*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B288<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B288,'Gas AC'!$C$6:$C$245,$C288),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K289*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B288<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B288,'Gas AC'!$C$6:$C$245,$C288),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L289*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B288<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B288,'Gas AC'!$C$6:$C$245,$C288),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M289*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B288<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B288,'Gas AC'!$C$6:$C$245,$C288),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N289*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B288<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B288,'Gas AC'!$C$6:$C$245,$C288),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O289*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B288<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B288,'Gas AC'!$C$6:$C$245,$C288),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P289*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B288<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B288,'Gas AC'!$C$6:$C$245,$C288),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q289*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B288<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B288,'Gas AC'!$C$6:$C$245,$C288),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R289*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B288<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B288,'Gas AC'!$C$6:$C$245,$C288),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S289*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B288<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B288,'Gas AC'!$C$6:$C$245,$C288),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T289*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B288<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B288,'Gas AC'!$C$6:$C$245,$C288),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U289*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B288<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B288,'Gas AC'!$C$6:$C$245,$C288),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V289*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B288<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B288,'Gas AC'!$C$6:$C$245,$C288),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W289*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B288<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B288,'Gas AC'!$C$6:$C$245,$C288),\"-\")","v":"-"}]
[null,2039,"April",{"$f":"IFERROR('Monthly Water Svgs'!D309*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B308<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B308,'Gas AC'!$C$6:$C$245,$C308),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E309*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B308<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B308,'Gas AC'!$C$6:$C$245,$C308),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F309*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B308<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B308,'Gas AC'!$C$6:$C$245,$C308),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G309*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B308<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B308,'Gas AC'!$C$6:$C$245,$C308),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H309*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B308<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B308,'Gas AC'!$C$6:$C$245,$C308),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I309*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B308<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B308,'Gas AC'!$C$6:$C$245,$C308),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J309*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B308<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B308,'Gas AC'!$C$6:$C$245,$C308),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K309*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B308<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B308,'Gas AC'!$C$6:$C$245,$C308),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L309*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B308<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B308,'Gas AC'!$C$6:$C$245,$C308),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M309*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B308<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B308,'Gas AC'!$C$6:$C$245,$C308),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N309*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B308<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B308,'Gas AC'!$C$6:$C$245,$C308),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O309*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B308<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B308,'Gas AC'!$C$6:$C$245,$C308),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P309*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B308<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B308,'Gas AC'!$C$6:$C$245,$C308),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q309*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B308<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B308,'Gas AC'!$C$6:$C$245,$C308),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R309*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B308<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B308,'Gas AC'!$C$6:$C$245,$C308),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S309*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B308<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B308,'Gas AC'!$C$6:$C$245,$C308),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T309*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B308<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B308,'Gas AC'!$C$6:$C$245,$C308),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U309*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B308<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B308,'Gas AC'!$C$6:$C$245,$C308),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V309*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B308<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B308,'Gas AC'!$C$6:$C$245,$C308),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W309*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B308<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B308,'Gas AC'!$C$6:$C$245,$C308),\"-\")","v":"-"}]
[null,2039,"July",{"$f":"IFERROR('Monthly Water Svgs'!D312*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B311<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B311,'Gas AC'!$C$6:$C$245,$C311),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E312*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B311<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B311,'Gas AC'!$C$6:$C$245,$C311),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F312*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B311<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B311,'Gas AC'!$C$6:$C$245,$C311),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G312*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B311<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B311,'Gas AC'!$C$6:$C$245,$C311),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H312*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B311<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B311,'Gas AC'!$C$6:$C$245,$C311),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I312*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B311<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B311,'Gas AC'!$C$6:$C$245,$C311),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J312*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B311<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B311,'Gas AC'!$C$6:$C$245,$C311),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K312*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B311<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B311,'Gas AC'!$C$6:$C$245,$C311),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L312*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B311<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B311,'Gas AC'!$C$6:$C$245,$C311),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M312*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B311<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B311,'Gas AC'!$C$6:$C$245,$C311),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N312*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B311<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B311,'Gas AC'!$C$6:$C$245,$C311),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O312*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B311<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B311,'Gas AC'!$C$6:$C$245,$C311),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P312*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B311<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B311,'Gas AC'!$C$6:$C$245,$C311),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q312*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B311<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B311,'Gas AC'!$C$6:$C$245,$C311),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R312*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B311<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B311,'Gas AC'!$C$6:$C$245,$C311),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S312*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B311<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B311,'Gas AC'!$C$6:$C$245,$C311),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T312*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B311<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B311,'Gas AC'!$C$6:$C$245,$C311),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U312*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B311<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B311,'Gas AC'!$C$6:$C$245,$C311),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V312*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B311<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B311,'Gas AC'!$C$6:$C$245,$C311),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W312*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B311<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B311,'Gas AC'!$C$6:$C$245,$C311),\"-\")","v":"-"}]
[null,2041,"July",{"$f":"IFERROR('Monthly Water Svgs'!D336*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B335<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B335,'Gas AC'!$C$6:$C$245,$C335),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E336*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B335<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B335,'Gas AC'!$C$6:$C$245,$C335),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F336*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B335<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B335,'Gas AC'!$C$6:$C$245,$C335),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G336*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B335<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B335,'Gas AC'!$C$6:$C$245,$C335),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H336*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B335<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B335,'Gas AC'!$C$6:$C$245,$C335),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I336*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B335<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B335,'Gas AC'!$C$6:$C$245,$C335),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J336*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B335<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B335,'Gas AC'!$C$6:$C$245,$C335),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K336*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B335<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B335,'Gas AC'!$C$6:$C$245,$C335),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L336*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B335<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B335,'Gas AC'!$C$6:$C$245,$C335),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M336*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B335<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B335,'Gas AC'!$C$6:$C$245,$C335),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N336*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B335<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B335,'Gas AC'!$C$6:$C$245,$C335),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O336*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B335<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B335,'Gas AC'!$C$6:$C$245,$C335),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P336*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B335<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B335,'Gas AC'!$C$6:$C$245,$C335),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q336*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B335<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B335,'Gas AC'!$C$6:$C$245,$C335),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R336*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B335<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B335,'Gas AC'!$C$6:$C$245,$C335),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S336*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B335<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B335,'Gas AC'!$C$6:$C$245,$C335),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T336*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B335<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B335,'Gas AC'!$C$6:$C$245,$C335),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U336*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B335<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B335,'Gas AC'!$C$6:$C$245,$C335),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V336*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B335<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B335,'Gas AC'!$C$6:$C$245,$C335),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W336*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B335<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B335,'Gas AC'!$C$6:$C$245,$C335),\"-\")","v":"-"}]
[null,2041,"November",{"$f":"IFERROR('Monthly Water Svgs'!D340*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B339<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B339,'Gas AC'!$C$6:$C$245,$C339),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E340*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B339<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B339,'Gas AC'!$C$6:$C$245,$C339),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F340*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B339<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B339,'Gas AC'!$C$6:$C$245,$C339),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G340*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B339<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B339,'Gas AC'!$C$6:$C$245,$C339),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H340*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B339<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B339,'Gas AC'!$C$6:$C$245,$C339),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I340*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B339<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B339,'Gas AC'!$C$6:$C$245,$C339),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J340*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B339<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B339,'Gas AC'!$C$6:$C$245,$C339),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K340*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B339<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B339,'Gas AC'!$C$6:$C$245,$C339),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L340*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B339<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B339,'Gas AC'!$C$6:$C$245,$C339),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M340*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B339<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B339,'Gas AC'!$C$6:$C$245,$C339),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N340*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B339<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B339,'Gas AC'!$C$6:$C$245,$C339),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O340*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B339<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B339,'Gas AC'!$C$6:$C$245,$C339),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P340*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B339<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B339,'Gas AC'!$C$6:$C$245,$C339),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q340*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B339<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B339,'Gas AC'!$C$6:$C$245,$C339),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R340*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B339<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B339,'Gas AC'!$C$6:$C$245,$C339),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S340*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B339<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B339,'Gas AC'!$C$6:$C$245,$C339),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T340*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B339<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B339,'Gas AC'!$C$6:$C$245,$C339),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U340*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B339<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B339,'Gas AC'!$C$6:$C$245,$C339),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V340*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B339<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B339,'Gas AC'!$C$6:$C$245,$C339),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W340*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B339<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B339,'Gas AC'!$C$6:$C$245,$C339),\"-\")","v":"-"}]
[null,2043,"March",{"$f":"IFERROR('Monthly Water Svgs'!D356*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B355<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B355,'Gas AC'!$C$6:$C$245,$C355),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E356*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B355<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B355,'Gas AC'!$C$6:$C$245,$C355),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F356*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B355<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B355,'Gas AC'!$C$6:$C$245,$C355),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G356*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B355<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B355,'Gas AC'!$C$6:$C$245,$C355),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H356*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B355<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B355,'Gas AC'!$C$6:$C$245,$C355),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I356*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B355<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B355,'Gas AC'!$C$6:$C$245,$C355),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J356*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B355<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B355,'Gas AC'!$C$6:$C$245,$C355),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K356*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B355<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B355,'Gas AC'!$C$6:$C$245,$C355),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L356*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B355<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B355,'Gas AC'!$C$6:$C$245,$C355),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M356*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B355<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B355,'Gas AC'!$C$6:$C$245,$C355),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N356*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B355<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B355,'Gas AC'!$C$6:$C$245,$C355),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O356*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B355<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B355,'Gas AC'!$C$6:$C$245,$C355),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P356*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B355<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B355,'Gas AC'!$C$6:$C$245,$C355),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q356*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B355<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B355,'Gas AC'!$C$6:$C$245,$C355),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R356*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B355<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B355,'Gas AC'!$C$6:$C$245,$C355),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S356*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B355<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B355,'Gas AC'!$C$6:$C$245,$C355),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T356*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B355<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B355,'Gas AC'!$C$6:$C$245,$C355),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U356*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B355<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B355,'Gas AC'!$C$6:$C$245,$C355),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V356*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B355<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B355,'Gas AC'!$C$6:$C$245,$C355),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W356*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B355<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B355,'Gas AC'!$C$6:$C$245,$C355),\"-\")","v":"-"}]
[null,2043,"October",{"$f":"IFERROR('Monthly Water Svgs'!D363*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B362<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B362,'Gas AC'!$C$6:$C$245,$C362),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E363*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B362<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B362,'Gas AC'!$C$6:$C$245,$C362),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F363*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B362<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B362,'Gas AC'!$C$6:$C$245,$C362),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G363*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B362<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B362,'Gas AC'!$C$6:$C$245,$C362),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H363*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B362<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B362,'Gas AC'!$C$6:$C$245,$C362),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I363*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B362<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B362,'Gas AC'!$C$6:$C$245,$C362),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J363*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B362<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B362,'Gas AC'!$C$6:$C$245,$C362),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K363*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B362<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B362,'Gas AC'!$C$6:$C$245,$C362),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L363*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B362<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B362,'Gas AC'!$C$6:$C$245,$C362),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M363*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B362<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B362,'Gas AC'!$C$6:$C$245,$C362),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N363*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B362<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B362,'Gas AC'!$C$6:$C$245,$C362),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O363*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B362<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B362,'Gas AC'!$C$6:$C$245,$C362),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P363*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B362<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B362,'Gas AC'!$C$6:$C$245,$C362),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q363*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B362<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B362,'Gas AC'!$C$6:$C$245,$C362),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R363*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B362<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B362,'Gas AC'!$C$6:$C$245,$C362),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S363*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B362<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B362,'Gas AC'!$C$6:$C$245,$C362),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T363*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B362<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B362,'Gas AC'!$C$6:$C$245,$C362),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U363*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B362<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B362,'Gas AC'!$C$6:$C$245,$C362),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V363*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B362<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B362,'Gas AC'!$C$6:$C$245,$C362),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W363*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B362<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B362,'Gas AC'!$C$6:$C$245,$C362),\"-\")","v":"-"}]
[null,2045,"June",{"$f":"IFERROR('Monthly Water Svgs'!D383*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B382<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B382,'Gas AC'!$C$6:$C$245,$C382),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E383*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B382<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B382,'Gas AC'!$C$6:$C$245,$C382),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F383*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B382<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B382,'Gas AC'!$C$6:$C$245,$C382),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G383*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B382<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B382,'Gas AC'!$C$6:$C$245,$C382),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H383*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B382<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B382,'Gas AC'!$C$6:$C$245,$C382),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I383*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B382<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B382,'Gas AC'!$C$6:$C$245,$C382),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J383*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B382<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B382,'Gas AC'!$C$6:$C$245,$C382),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K383*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B382<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B382,'Gas AC'!$C$6:$C$245,$C382),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L383*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B382<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B382,'Gas AC'!$C$6:$C$245,$C382),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M383*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B382<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B382,'Gas AC'!$C$6:$C$245,$C382),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N383*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B382<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B382,'Gas AC'!$C$6:$C$245,$C382),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O383*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B382<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B382,'Gas AC'!$C$6:$C$245,$C382),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P383*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B382<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B382,'Gas AC'!$C$6:$C$245,$C382),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q383*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B382<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B382,'Gas AC'!$C$6:$C$245,$C382),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R383*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B382<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B382,'Gas AC'!$C$6:$C$245,$C382),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S383*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B382<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B382,'Gas AC'!$C$6:$C$245,$C382),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T383*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B382<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B382,'Gas AC'!$C$6:$C$245,$C382),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U383*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B382<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B382,'Gas AC'!$C$6:$C$245,$C382),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V383*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B382<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B382,'Gas AC'!$C$6:$C$245,$C382),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W383*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B382<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B382,'Gas AC'!$C$6:$C$245,$C382),\"-\")","v":"-"}]
[null,2046,"November",{"$f":"IFERROR('Monthly Water Svgs'!D400*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B399<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B399,'Gas AC'!$C$6:$C$245,$C399),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E400*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B399<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B399,'Gas AC'!$C$6:$C$245,$C399),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F400*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B399<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B399,'Gas AC'!$C$6:$C$245,$C399),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G400*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B399<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B399,'Gas AC'!$C$6:$C$245,$C399),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H400*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B399<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B399,'Gas AC'!$C$6:$C$245,$C399),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I400*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B399<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B399,'Gas AC'!$C$6:$C$245,$C399),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J400*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B399<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B399,'Gas AC'!$C$6:$C$245,$C399),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K400*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B399<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B399,'Gas AC'!$C$6:$C$245,$C399),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L400*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B399<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B399,'Gas AC'!$C$6:$C$245,$C399),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M400*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B399<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B399,'Gas AC'!$C$6:$C$245,$C399),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N400*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B399<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B399,'Gas AC'!$C$6:$C$245,$C399),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O400*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B399<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B399,'Gas AC'!$C$6:$C$245,$C399),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P400*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B399<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B399,'Gas AC'!$C$6:$C$245,$C399),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q400*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B399<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B399,'Gas AC'!$C$6:$C$245,$C399),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R400*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B399<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B399,'Gas AC'!$C$6:$C$245,$C399),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S400*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B399<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B399,'Gas AC'!$C$6:$C$245,$C399),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T400*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B399<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B399,'Gas AC'!$C$6:$C$245,$C399),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U400*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B399<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B399,'Gas AC'!$C$6:$C$245,$C399),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V400*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B399<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B399,'Gas AC'!$C$6:$C$245,$C399),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W400*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B399<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B399,'Gas AC'!$C$6:$C$245,$C399),\"-\")","v":"-"}]
[null,2047,"June",{"$f":"IFERROR('Monthly Water Svgs'!D407*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B406<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B406,'Gas AC'!$C$6:$C$245,$C406),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E407*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B406<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B406,'Gas AC'!$C$6:$C$245,$C406),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F407*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B406<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B406,'Gas AC'!$C$6:$C$245,$C406),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G407*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B406<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B406,'Gas AC'!$C$6:$C$245,$C406),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H407*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B406<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B406,'Gas AC'!$C$6:$C$245,$C406),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I407*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B406<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B406,'Gas AC'!$C$6:$C$245,$C406),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J407*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B406<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B406,'Gas AC'!$C$6:$C$245,$C406),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K407*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B406<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B406,'Gas AC'!$C$6:$C$245,$C406),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L407*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B406<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B406,'Gas AC'!$C$6:$C$245,$C406),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M407*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B406<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B406,'Gas AC'!$C$6:$C$245,$C406),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N407*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B406<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B406,'Gas AC'!$C$6:$C$245,$C406),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O407*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B406<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B406,'Gas AC'!$C$6:$C$245,$C406),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P407*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B406<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B406,'Gas AC'!$C$6:$C$245,$C406),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q407*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B406<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B406,'Gas AC'!$C$6:$C$245,$C406),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R407*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B406<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B406,'Gas AC'!$C$6:$C$245,$C406),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S407*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B406<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B406,'Gas AC'!$C$6:$C$245,$C406),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T407*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B406<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B406,'Gas AC'!$C$6:$C$245,$C406),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U407*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B406<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B406,'Gas AC'!$C$6:$C$245,$C406),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V407*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B406<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B406,'Gas AC'!$C$6:$C$245,$C406),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W407*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B406<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B406,'Gas AC'!$C$6:$C$245,$C406),\"-\")","v":"-"}]
[null,2048,"October",{"$f":"IFERROR('Monthly Water Svgs'!D423*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B422<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B422,'Gas AC'!$C$6:$C$245,$C422),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E423*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B422<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B422,'Gas AC'!$C$6:$C$245,$C422),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F423*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B422<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B422,'Gas AC'!$C$6:$C$245,$C422),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G423*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B422<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B422,'Gas AC'!$C$6:$C$245,$C422),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H423*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B422<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B422,'Gas AC'!$C$6:$C$245,$C422),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I423*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B422<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B422,'Gas AC'!$C$6:$C$245,$C422),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J423*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B422<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B422,'Gas AC'!$C$6:$C$245,$C422),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K423*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B422<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B422,'Gas AC'!$C$6:$C$245,$C422),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L423*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B422<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B422,'Gas AC'!$C$6:$C$245,$C422),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M423*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B422<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B422,'Gas AC'!$C$6:$C$245,$C422),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N423*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B422<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B422,'Gas AC'!$C$6:$C$245,$C422),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O423*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B422<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B422,'Gas AC'!$C$6:$C$245,$C422),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P423*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B422<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B422,'Gas AC'!$C$6:$C$245,$C422),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q423*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B422<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B422,'Gas AC'!$C$6:$C$245,$C422),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R423*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B422<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B422,'Gas AC'!$C$6:$C$245,$C422),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S423*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B422<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B422,'Gas AC'!$C$6:$C$245,$C422),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T423*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B422<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B422,'Gas AC'!$C$6:$C$245,$C422),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U423*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B422<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B422,'Gas AC'!$C$6:$C$245,$C422),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V423*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B422<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B422,'Gas AC'!$C$6:$C$245,$C422),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W423*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B422<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B422,'Gas AC'!$C$6:$C$245,$C422),\"-\")","v":"-"}]
[null,2049,"September",{"$f":"IFERROR('Monthly Water Svgs'!D434*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B433<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B433,'Gas AC'!$C$6:$C$245,$C433),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E434*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B433<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B433,'Gas AC'!$C$6:$C$245,$C433),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F434*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B433<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B433,'Gas AC'!$C$6:$C$245,$C433),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G434*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B433<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B433,'Gas AC'!$C$6:$C$245,$C433),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H434*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B433<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B433,'Gas AC'!$C$6:$C$245,$C433),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I434*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B433<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B433,'Gas AC'!$C$6:$C$245,$C433),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J434*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B433<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B433,'Gas AC'!$C$6:$C$245,$C433),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K434*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B433<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B433,'Gas AC'!$C$6:$C$245,$C433),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L434*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B433<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B433,'Gas AC'!$C$6:$C$245,$C433),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M434*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B433<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B433,'Gas AC'!$C$6:$C$245,$C433),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N434*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B433<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B433,'Gas AC'!$C$6:$C$245,$C433),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O434*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B433<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B433,'Gas AC'!$C$6:$C$245,$C433),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P434*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B433<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B433,'Gas AC'!$C$6:$C$245,$C433),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q434*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B433<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B433,'Gas AC'!$C$6:$C$245,$C433),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R434*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B433<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B433,'Gas AC'!$C$6:$C$245,$C433),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S434*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B433<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B433,'Gas AC'!$C$6:$C$245,$C433),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T434*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B433<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B433,'Gas AC'!$C$6:$C$245,$C433),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U434*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B433<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B433,'Gas AC'!$C$6:$C$245,$C433),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V434*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B433<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B433,'Gas AC'!$C$6:$C$245,$C433),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W434*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B433<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B433,'Gas AC'!$C$6:$C$245,$C433),\"-\")","v":"-"}]
[null,2050,"June",{"$f":"IFERROR('Monthly Water Svgs'!D443*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B442<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B442,'Gas AC'!$C$6:$C$245,$C442),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E443*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B442<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B442,'Gas AC'!$C$6:$C$245,$C442),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F443*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B442<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B442,'Gas AC'!$C$6:$C$245,$C442),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G443*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B442<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B442,'Gas AC'!$C$6:$C$245,$C442),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H443*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B442<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B442,'Gas AC'!$C$6:$C$245,$C442),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I443*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B442<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B442,'Gas AC'!$C$6:$C$245,$C442),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J443*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B442<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B442,'Gas AC'!$C$6:$C$245,$C442),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K443*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B442<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B442,'Gas AC'!$C$6:$C$245,$C442),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L443*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B442<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B442,'Gas AC'!$C$6:$C$245,$C442),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M443*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B442<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B442,'Gas AC'!$C$6:$C$245,$C442),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N443*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B442<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B442,'Gas AC'!$C$6:$C$245,$C442),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O443*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B442<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B442,'Gas AC'!$C$6:$C$245,$C442),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P443*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B442<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B442,'Gas AC'!$C$6:$C$245,$C442),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q443*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B442<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B442,'Gas AC'!$C$6:$C$245,$C442),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R443*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B442<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B442,'Gas AC'!$C$6:$C$245,$C442),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S443*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B442<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B442,'Gas AC'!$C$6:$C$245,$C442),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T443*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B442<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B442,'Gas AC'!$C$6:$C$245,$C442),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U443*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B442<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B442,'Gas AC'!$C$6:$C$245,$C442),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V443*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B442<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B442,'Gas AC'!$C$6:$C$245,$C442),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W443*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B442<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B442,'Gas AC'!$C$6:$C$245,$C442),\"-\")","v":"-"}]
[null,2050,"July",{"$f":"IFERROR('Monthly Water Svgs'!D444*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B443<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B443,'Gas AC'!$C$6:$C$245,$C443),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E444*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B443<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B443,'Gas AC'!$C$6:$C$245,$C443),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F444*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B443<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B443,'Gas AC'!$C$6:$C$245,$C443),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G444*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B443<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B443,'Gas AC'!$C$6:$C$245,$C443),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H444*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B443<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B443,'Gas AC'!$C$6:$C$245,$C443),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I444*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B443<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B443,'Gas AC'!$C$6:$C$245,$C443),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J444*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B443<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B443,'Gas AC'!$C$6:$C$245,$C443),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K444*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B443<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B443,'Gas AC'!$C$6:$C$245,$C443),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L444*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B443<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B443,'Gas AC'!$C$6:$C$245,$C443),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M444*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B443<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B443,'Gas AC'!$C$6:$C$245,$C443),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N444*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B443<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B443,'Gas AC'!$C$6:$C$245,$C443),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O444*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B443<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B443,'Gas AC'!$C$6:$C$245,$C443),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P444*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B443<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B443,'Gas AC'!$C$6:$C$245,$C443),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q444*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B443<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B443,'Gas AC'!$C$6:$C$245,$C443),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R444*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B443<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B443,'Gas AC'!$C$6:$C$245,$C443),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S444*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B443<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B443,'Gas AC'!$C$6:$C$245,$C443),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T444*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B443<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B443,'Gas AC'!$C$6:$C$245,$C443),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U444*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B443<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B443,'Gas AC'!$C$6:$C$245,$C443),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V444*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B443<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B443,'Gas AC'!$C$6:$C$245,$C443),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W444*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B443<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B443,'Gas AC'!$C$6:$C$245,$C443),\"-\")","v":"-"}]
[null,2050,"August",{"$f":"IFERROR('Monthly Water Svgs'!D445*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B444<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B444,'Gas AC'!$C$6:$C$245,$C444),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E445*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B444<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B444,'Gas AC'!$C$6:$C$245,$C444),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F445*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B444<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B444,'Gas AC'!$C$6:$C$245,$C444),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G445*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B444<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B444,'Gas AC'!$C$6:$C$245,$C444),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H445*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B444<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B444,'Gas AC'!$C$6:$C$245,$C444),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I445*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B444<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B444,'Gas AC'!$C$6:$C$245,$C444),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J445*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B444<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B444,'Gas AC'!$C$6:$C$245,$C444),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K445*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B444<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B444,'Gas AC'!$C$6:$C$245,$C444),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L445*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B444<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B444,'Gas AC'!$C$6:$C$245,$C444),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M445*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B444<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B444,'Gas AC'!$C$6:$C$245,$C444),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N445*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B444<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B444,'Gas AC'!$C$6:$C$245,$C444),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O445*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B444<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B444,'Gas AC'!$C$6:$C$245,$C444),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P445*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B444<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B444,'Gas AC'!$C$6:$C$245,$C444),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q445*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B444<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B444,'Gas AC'!$C$6:$C$245,$C444),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R445*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B444<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B444,'Gas AC'!$C$6:$C$245,$C444),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S445*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B444<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B444,'Gas AC'!$C$6:$C$245,$C444),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T445*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B444<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B444,'Gas AC'!$C$6:$C$245,$C444),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U445*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B444<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B444,'Gas AC'!$C$6:$C$245,$C444),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V445*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B444<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B444,'Gas AC'!$C$6:$C$245,$C444),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W445*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B444<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B444,'Gas AC'!$C$6:$C$245,$C444),\"-\")","v":"-"}]
[null,2050,"September",{"$f":"IFERROR('Monthly Water Svgs'!D446*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B445<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B445,'Gas AC'!$C$6:$C$245,$C445),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E446*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B445<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B445,'Gas AC'!$C$6:$C$245,$C445),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F446*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B445<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B445,'Gas AC'!$C$6:$C$245,$C445),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G446*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B445<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B445,'Gas AC'!$C$6:$C$245,$C445),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H446*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B445<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B445,'Gas AC'!$C$6:$C$245,$C445),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I446*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B445<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B445,'Gas AC'!$C$6:$C$245,$C445),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J446*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B445<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B445,'Gas AC'!$C$6:$C$245,$C445),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K446*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B445<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B445,'Gas AC'!$C$6:$C$245,$C445),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L446*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B445<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B445,'Gas AC'!$C$6:$C$245,$C445),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M446*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B445<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B445,'Gas AC'!$C$6:$C$245,$C445),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N446*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B445<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B445,'Gas AC'!$C$6:$C$245,$C445),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O446*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B445<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B445,'Gas AC'!$C$6:$C$245,$C445),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P446*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B445<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B445,'Gas AC'!$C$6:$C$245,$C445),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q446*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B445<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B445,'Gas AC'!$C$6:$C$245,$C445),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R446*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B445<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B445,'Gas AC'!$C$6:$C$245,$C445),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S446*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B445<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B445,'Gas AC'!$C$6:$C$245,$C445),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T446*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B445<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B445,'Gas AC'!$C$6:$C$245,$C445),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U446*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B445<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B445,'Gas AC'!$C$6:$C$245,$C445),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V446*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B445<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B445,'Gas AC'!$C$6:$C$245,$C445),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W446*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B445<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B445,'Gas AC'!$C$6:$C$245,$C445),\"-\")","v":"-"}]
[null,2050,"October",{"$f":"IFERROR('Monthly Water Svgs'!D447*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B446<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B446,'Gas AC'!$C$6:$C$245,$C446),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E447*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B446<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B446,'Gas AC'!$C$6:$C$245,$C446),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F447*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B446<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B446,'Gas AC'!$C$6:$C$245,$C446),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G447*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B446<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B446,'Gas AC'!$C$6:$C$245,$C446),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H447*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B446<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B446,'Gas AC'!$C$6:$C$245,$C446),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I447*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B446<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B446,'Gas AC'!$C$6:$C$245,$C446),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J447*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B446<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B446,'Gas AC'!$C$6:$C$245,$C446),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K447*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B446<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B446,'Gas AC'!$C$6:$C$245,$C446),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L447*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B446<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B446,'Gas AC'!$C$6:$C$245,$C446),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M447*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B446<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B446,'Gas AC'!$C$6:$C$245,$C446),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N447*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B446<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B446,'Gas AC'!$C$6:$C$245,$C446),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O447*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B446<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B446,'Gas AC'!$C$6:$C$245,$C446),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P447*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B446<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B446,'Gas AC'!$C$6:$C$245,$C446),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q447*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B446<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B446,'Gas AC'!$C$6:$C$245,$C446),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R447*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B446<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B446,'Gas AC'!$C$6:$C$245,$C446),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S447*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B446<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B446,'Gas AC'!$C$6:$C$245,$C446),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T447*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B446<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B446,'Gas AC'!$C$6:$C$245,$C446),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U447*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B446<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B446,'Gas AC'!$C$6:$C$245,$C446),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V447*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B446<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B446,'Gas AC'!$C$6:$C$245,$C446),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W447*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B446<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B446,'Gas AC'!$C$6:$C$245,$C446),\"-\")","v":"-"}]
[null,2050,"November",{"$f":"IFERROR('Monthly Water Svgs'!D448*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B447<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B447,'Gas AC'!$C$6:$C$245,$C447),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E448*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B447<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B447,'Gas AC'!$C$6:$C$245,$C447),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F448*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B447<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B447,'Gas AC'!$C$6:$C$245,$C447),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G448*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B447<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B447,'Gas AC'!$C$6:$C$245,$C447),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H448*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B447<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B447,'Gas AC'!$C$6:$C$245,$C447),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I448*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B447<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B447,'Gas AC'!$C$6:$C$245,$C447),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J448*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B447<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B447,'Gas AC'!$C$6:$C$245,$C447),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K448*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B447<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B447,'Gas AC'!$C$6:$C$245,$C447),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L448*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B447<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B447,'Gas AC'!$C$6:$C$245,$C447),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M448*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B447<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B447,'Gas AC'!$C$6:$C$245,$C447),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N448*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B447<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B447,'Gas AC'!$C$6:$C$245,$C447),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O448*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B447<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B447,'Gas AC'!$C$6:$C$245,$C447),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P448*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B447<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B447,'Gas AC'!$C$6:$C$245,$C447),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q448*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B447<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B447,'Gas AC'!$C$6:$C$245,$C447),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R448*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B447<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B447,'Gas AC'!$C$6:$C$245,$C447),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S448*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B447<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B447,'Gas AC'!$C$6:$C$245,$C447),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T448*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B447<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B447,'Gas AC'!$C$6:$C$245,$C447),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U448*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B447<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B447,'Gas AC'!$C$6:$C$245,$C447),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V448*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B447<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B447,'Gas AC'!$C$6:$C$245,$C447),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W448*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B447<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B447,'Gas AC'!$C$6:$C$245,$C447),\"-\")","v":"-"}]
[null,2050,"December",{"$f":"IFERROR('Monthly Water Svgs'!D449*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B448<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B448,'Gas AC'!$C$6:$C$245,$C448),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!E449*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B448<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B448,'Gas AC'!$C$6:$C$245,$C448),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!F449*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B448<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B448,'Gas AC'!$C$6:$C$245,$C448),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!G449*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B448<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B448,'Gas AC'!$C$6:$C$245,$C448),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!H449*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B448<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B448,'Gas AC'!$C$6:$C$245,$C448),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!I449*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B448<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B448,'Gas AC'!$C$6:$C$245,$C448),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!J449*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B448<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B448,'Gas AC'!$C$6:$C$245,$C448),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!K449*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B448<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B448,'Gas AC'!$C$6:$C$245,$C448),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!L449*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B448<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B448,'Gas AC'!$C$6:$C$245,$C448),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!M449*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B448<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B448,'Gas AC'!$C$6:$C$245,$C448),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!N449*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B448<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B448,'Gas AC'!$C$6:$C$245,$C448),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!O449*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B448<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B448,'Gas AC'!$C$6:$C$245,$C448),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!P449*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B448<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B448,'Gas AC'!$C$6:$C$245,$C448),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!Q449*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B448<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B448,'Gas AC'!$C$6:$C$245,$C448),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!R449*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B448<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B448,'Gas AC'!$C$6:$C$245,$C448),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!S449*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B448<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B448,'Gas AC'!$C$6:$C$245,$C448),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!T449*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B448<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B448,'Gas AC'!$C$6:$C$245,$C448),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!U449*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B448<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B448,'Gas AC'!$C$6:$C$245,$C448),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!V449*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B448<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B448,'Gas AC'!$C$6:$C$245,$C448),\"-\")","v":"-"},{"$f":"IFERROR('Monthly Water Svgs'!W449*(\n     IFERROR(INDEX(Inputs!$J$76:$N$85,\n          MATCH(INDEX(Inputs!$I$12:$I$31,\n               MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n               'Marginal Supply'!$A$7:$A$16,0),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n                    'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),Inputs!$J$75:$N$75,0)),0)\n+INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),\n          MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,\n               MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$66:$C$74,0),1),Inputs!$D$90:$D$95,0),1)\n+INDEX(Inputs!$F$100:$F$109,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),Inputs!$D$100:$D$109,0),1)\n+IF(INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31),0)=\"Urban\",IF($B448<'WW Systems EI'!$N$17,Inputs!$F$114+Inputs!$F$116,Inputs!$F$115+Inputs!$F$116),0)\n)*(Reference!$D$4/Reference!$D$5)\n*SUMIFS(INDEX('Gas AC'!$D$6:$F$245,0,MATCH(Inputs!$H$3,'Gas AC'!$D$5:$F$5,0)),'Gas AC'!$B$6:$B$245,$B448,'Gas AC'!$C$6:$C$245,$C448),\"-\")","v":"-"}]

{"sheet":"AC Water Capacity","index":9,"n_rows":42,"n_cols":21,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
["Water Capacity Avoided Costs by Measure"]
[]
[null,"Measure ID#"]
["Year",{"$f":"TRANSPOSE(Inputs!C12:C31)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[2014,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A6,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2015,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A7,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2016,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A8,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2017,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A9,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2018,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A10,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2019,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A11,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2020,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A12,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2021,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A13,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2022,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A14,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2023,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A15,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2024,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A16,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2025,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A17,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2026,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A18,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2027,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A19,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2028,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A20,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2029,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A21,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2030,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A22,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2031,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A23,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2032,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A24,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2033,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A25,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2034,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A26,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2035,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A27,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2036,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A28,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2037,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A29,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2038,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A30,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2039,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A31,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2040,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A32,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2041,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A33,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2042,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A34,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2043,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A35,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2044,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A36,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2045,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A37,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2046,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A38,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2047,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A39,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2048,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A40,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2049,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A41,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]
[2050,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(ISNA(MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),0,\nSUMIFS(INDEX('Water Capacity AC'!$D:$J,0,MATCH(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'Treatment EI'!$D$57:$D$65,'Treatment EI'!$D$66:$D$74),MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0)),'Treatment EI'!$C$57:$C$65,0),1),'Water Capacity AC'!$D$5:$J$5,0)),'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3))\n+IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($A42,'Marginal Supply'!$B$6:$AL$6,0))=\"Groundwater\",\nSUMIFS('Water Capacity AC'!$H:$H,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3),0)\n)))","v":0}]

{"sheet":"AC WW Capacity","index":10,"n_rows":42,"n_cols":21,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
["Wastewater Capacity Avoided Costs by Measure"]
[]
[null,"Measure ID#"]
["Year",{"$f":"TRANSPOSE(Inputs!C12:C31)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[2014,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A6,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A6,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A6,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A6,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A6,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A6,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A6,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A6,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A6,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A6,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A6,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A6,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A6,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A6,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A6,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A6,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A6,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A6,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A6,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A6)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A6,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A6,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2015,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A7,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A7,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A7,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A7,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A7,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A7,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A7,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A7,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A7,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A7,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A7,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A7,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A7,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A7,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A7,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A7,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A7,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A7,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A7,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A7)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A7,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A7,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2016,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A8,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A8,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A8,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A8,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A8,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A8,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A8,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A8,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A8,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A8,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A8,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A8,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A8,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A8,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A8,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A8,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A8,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A8,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A8,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A8)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A8,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A8,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2017,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A9,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A9,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A9,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A9,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A9,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A9,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A9,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A9,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A9,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A9,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A9,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A9,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A9,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A9,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A9,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A9,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A9,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A9,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A9,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A9)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A9,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A9,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2018,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A10,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A10,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A10,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A10,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A10,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A10,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A10,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A10,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A10,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A10,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A10,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A10,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A10,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A10,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A10,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A10,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A10,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A10,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A10,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A10)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A10,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A10,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2019,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A11,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A11,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A11,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A11,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A11,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A11,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A11,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A11,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A11,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A11,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A11,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A11,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A11,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A11,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A11,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A11,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A11,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A11,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A11,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A11)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A11,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A11,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2020,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A12,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A12,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A12,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A12,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A12,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A12,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A12,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A12,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A12,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A12,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A12,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A12,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A12,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A12,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A12,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A12,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A12,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A12,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A12,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A12)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A12,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A12,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2021,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A13,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A13,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A13,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A13,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A13,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A13,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A13,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A13,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A13,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A13,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A13,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A13,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A13,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A13,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A13,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A13,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A13,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A13,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A13,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A13)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A13,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A13,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2022,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A14,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A14,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A14,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A14,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A14,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A14,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A14,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A14,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A14,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A14,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A14,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A14,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A14,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A14,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A14,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A14,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A14,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A14,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A14,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A14)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A14,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A14,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2023,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A15,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A15,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A15,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A15,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A15,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A15,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A15,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A15,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A15,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A15,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A15,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A15,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A15,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A15,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A15,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A15,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A15,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A15,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A15,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A15)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A15,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A15,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2024,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A16,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A16,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A16,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A16,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A16,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A16,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A16,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A16,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A16,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A16,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A16,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A16,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A16,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A16,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A16,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A16,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A16,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A16,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A16,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A16)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A16,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A16,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2025,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A17,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A17,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A17,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A17,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A17,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A17,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A17,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A17,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A17,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A17,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A17,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A17,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A17,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A17,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A17,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A17,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A17,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A17,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A17,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A17)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A17,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A17,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2026,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A18,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A18,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A18,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A18,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A18,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A18,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A18,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A18,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A18,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A18,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A18,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A18,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A18,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A18,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A18,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A18,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A18,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A18,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A18,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A18)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A18,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A18,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2027,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A19,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A19,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A19,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A19,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A19,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A19,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A19,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A19,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A19,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A19,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A19,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A19,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A19,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A19,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A19,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A19,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A19,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A19,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A19,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A19)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A19,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A19,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2028,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A20,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A20,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A20,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A20,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A20,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A20,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A20,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A20,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A20,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A20,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A20,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A20,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A20,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A20,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A20,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A20,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A20,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A20,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A20,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A20)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A20,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A20,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2029,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A21,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A21,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A21,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A21,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A21,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A21,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A21,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A21,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A21,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A21,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A21,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A21,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A21,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A21,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A21,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A21,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A21,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A21,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A21,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A21)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A21,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A21,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2030,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A22,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A22,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A22,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A22,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A22,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A22,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A22,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A22,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A22,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A22,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A22,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A22,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A22,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A22,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A22,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A22,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A22,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A22,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A22,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A22)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A22,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A22,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2031,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A23,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A23,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A23,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A23,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A23,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A23,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A23,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A23,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A23,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A23,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A23,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A23,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A23,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A23,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A23,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A23,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A23,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A23,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A23,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A23)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A23,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A23,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2032,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A24,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A24,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A24,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A24,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A24,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A24,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A24,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A24,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A24,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A24,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A24,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A24,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A24,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A24,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A24,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A24,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A24,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A24,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A24,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A24)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A24,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A24,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2033,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A25,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A25,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A25,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A25,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A25,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A25,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A25,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A25,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A25,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A25,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A25,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A25,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A25,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A25,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A25,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A25,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A25,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A25,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A25,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A25)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A25,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A25,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2034,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A26,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A26,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A26,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A26,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A26,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A26,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A26,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A26,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A26,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A26,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A26,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A26,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A26,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A26,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A26,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A26,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A26,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A26,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A26,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A26)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A26,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A26,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2035,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A27,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A27,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A27,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A27,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A27,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A27,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A27,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A27,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A27,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A27,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A27,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A27,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A27,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A27,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A27,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A27,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A27,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A27,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A27,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A27)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A27,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A27,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2036,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A28,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A28,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A28,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A28,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A28,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A28,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A28,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A28,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A28,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A28,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A28,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A28,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A28,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A28,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A28,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A28,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A28,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A28,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A28,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A28)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A28,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A28,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2037,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A29,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A29,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A29,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A29,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A29,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A29,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A29,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A29,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A29,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A29,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A29,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A29,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A29,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A29,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A29,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A29,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A29,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A29,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A29,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A29)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A29,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A29,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2038,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A30,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A30,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A30,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A30,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A30,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A30,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A30,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A30,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A30,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A30,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A30,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A30,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A30,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A30,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A30,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A30,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A30,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A30,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A30,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A30)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A30,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A30,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2039,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A31,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A31,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A31,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A31,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A31,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A31,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A31,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A31,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A31,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A31,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A31,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A31,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A31,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A31,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A31,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A31,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A31,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A31,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A31,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A31)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A31,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A31,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2040,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A32,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A32,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A32,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A32,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A32,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A32,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A32,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A32,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A32,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A32,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A32,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A32,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A32,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A32,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A32,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A32,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A32,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A32,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A32,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A32)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A32,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A32,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2041,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A33,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A33,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A33,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A33,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A33,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A33,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A33,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A33,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A33,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A33,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A33,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A33,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A33,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A33,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A33,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A33,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A33,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A33,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A33,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A33)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A33,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A33,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2042,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A34,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A34,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A34,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A34,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A34,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A34,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A34,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A34,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A34,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A34,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A34,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A34,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A34,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A34,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A34,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A34,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A34,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A34,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A34,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A34)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A34,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A34,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2043,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A35,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A35,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A35,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A35,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A35,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A35,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A35,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A35,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A35,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A35,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A35,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A35,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A35,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A35,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A35,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A35,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A35,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A35,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A35,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A35)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A35,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A35,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2044,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A36,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A36,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A36,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A36,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A36,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A36,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A36,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A36,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A36,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A36,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A36,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A36,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A36,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A36,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A36,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A36,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A36,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A36,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A36,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A36)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A36,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A36,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2045,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A37,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A37,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A37,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A37,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A37,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A37,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A37,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A37,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A37,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A37,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A37,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A37,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A37,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A37,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A37,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A37,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A37,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A37,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A37,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A37)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A37,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A37,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2046,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A38,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A38,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A38,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A38,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A38,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A38,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A38,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A38,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A38,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A38,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A38,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A38,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A38,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A38,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A38,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A38,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A38,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A38,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A38,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A38)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A38,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A38,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2047,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A39,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A39,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A39,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A39,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A39,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A39,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A39,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A39,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A39,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A39,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A39,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A39,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A39,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A39,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A39,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A39,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A39,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A39,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A39,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A39)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A39,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A39,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2048,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A40,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A40,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A40,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A40,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A40,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A40,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A40,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A40,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A40,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A40,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A40,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A40,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A40,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A40,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A40,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A40,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A40,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A40,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A40,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A40)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A40,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A40,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2049,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A41,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A41,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A41,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A41,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A41,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A41,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A41,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A41,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A41,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A41,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A41,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A41,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A41,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A41,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A41,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A41,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A41,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A41,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A41,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A41)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A41,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A41,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]
[2050,{"$f":"IF(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!D$6:D$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(B$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A42,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!E$6:E$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(C$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A42,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!F$6:F$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A42,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!G$6:G$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A42,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!H$6:H$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A42,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!I$6:I$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A42,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!J$6:J$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A42,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!K$6:K$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A42,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!L$6:L$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A42,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!M$6:M$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A42,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!N$6:N$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A42,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!O$6:O$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A42,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!P$6:P$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A42,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!Q$6:Q$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A42,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!R$6:R$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A42,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!S$6:S$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A42,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!T$6:T$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A42,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!U$6:U$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A42,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!V$6:V$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A42,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0},{"$f":"IF(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,$A42)=0,0,(MAX('Monthly Water Svgs'!W$6:W$449)*12/365\n*(IF(INDEX(IF(INDEX(Inputs!$J$12:$J$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Urban\",'WW Systems EI'!$D$18:$AN$19,'WW Systems EI'!$D$20:$AN$21),IF(INDEX(Inputs!$K$12:$K$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1)=\"Indoor\",1,2),MATCH($A42,'WW Systems EI'!$D$17:$AN$17,0))=0,0,\nSUMIFS('Water Capacity AC'!$K:$K,'Water Capacity AC'!$C:$C,$A42,'Water Capacity AC'!$A:$A,Inputs!$K$3)\n))))","v":0}]

{"sheet":"Env Benefits","index":11,"n_rows":449,"n_cols":23,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
["Monthly Environmental Benefits by Measure"]
[]
[null,null,null,"Measure ID#"]
[null,"Year","Month",{"$f":"TRANSPOSE(Inputs!C12:C31)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,2014,"January",{"$f":"IFERROR('Monthly Water Svgs'!D6/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B6,'Env Ben'!$C:$C,$C6),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E6/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B6,'Env Ben'!$C:$C,$C6),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F6/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B6,'Env Ben'!$C:$C,$C6),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G6/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B6,'Env Ben'!$C:$C,$C6),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H6/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B6,'Env Ben'!$C:$C,$C6),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I6/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B6,'Env Ben'!$C:$C,$C6),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J6/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B6,'Env Ben'!$C:$C,$C6),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K6/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B6,'Env Ben'!$C:$C,$C6),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L6/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B6,'Env Ben'!$C:$C,$C6),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M6/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B6,'Env Ben'!$C:$C,$C6),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N6/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B6,'Env Ben'!$C:$C,$C6),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O6/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B6,'Env Ben'!$C:$C,$C6),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P6/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B6,'Env Ben'!$C:$C,$C6),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q6/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B6,'Env Ben'!$C:$C,$C6),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R6/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B6,'Env Ben'!$C:$C,$C6),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S6/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B6,'Env Ben'!$C:$C,$C6),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T6/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B6,'Env Ben'!$C:$C,$C6),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U6/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B6,'Env Ben'!$C:$C,$C6),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V6/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B6,'Env Ben'!$C:$C,$C6),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W6/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B6,'Env Ben'!$C:$C,$C6),\"\")","v":""}]
[null,{"$f":"B6","v":2014},"February",{"$f":"IFERROR('Monthly Water Svgs'!D7/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B7,'Env Ben'!$C:$C,$C7),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E7/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B7,'Env Ben'!$C:$C,$C7),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F7/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B7,'Env Ben'!$C:$C,$C7),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G7/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B7,'Env Ben'!$C:$C,$C7),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H7/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B7,'Env Ben'!$C:$C,$C7),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I7/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B7,'Env Ben'!$C:$C,$C7),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J7/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B7,'Env Ben'!$C:$C,$C7),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K7/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B7,'Env Ben'!$C:$C,$C7),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L7/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B7,'Env Ben'!$C:$C,$C7),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M7/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B7,'Env Ben'!$C:$C,$C7),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N7/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B7,'Env Ben'!$C:$C,$C7),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O7/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B7,'Env Ben'!$C:$C,$C7),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P7/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B7,'Env Ben'!$C:$C,$C7),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q7/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B7,'Env Ben'!$C:$C,$C7),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R7/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B7,'Env Ben'!$C:$C,$C7),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S7/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B7,'Env Ben'!$C:$C,$C7),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T7/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B7,'Env Ben'!$C:$C,$C7),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U7/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B7,'Env Ben'!$C:$C,$C7),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V7/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B7,'Env Ben'!$C:$C,$C7),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W7/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B7,'Env Ben'!$C:$C,$C7),\"\")","v":""}]
[null,2014,"March",{"$f":"IFERROR('Monthly Water Svgs'!D8/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B8,'Env Ben'!$C:$C,$C8),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E8/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B8,'Env Ben'!$C:$C,$C8),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F8/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B8,'Env Ben'!$C:$C,$C8),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G8/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B8,'Env Ben'!$C:$C,$C8),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H8/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B8,'Env Ben'!$C:$C,$C8),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I8/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B8,'Env Ben'!$C:$C,$C8),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J8/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B8,'Env Ben'!$C:$C,$C8),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K8/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B8,'Env Ben'!$C:$C,$C8),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L8/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B8,'Env Ben'!$C:$C,$C8),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M8/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B8,'Env Ben'!$C:$C,$C8),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N8/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B8,'Env Ben'!$C:$C,$C8),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O8/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B8,'Env Ben'!$C:$C,$C8),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P8/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B8,'Env Ben'!$C:$C,$C8),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q8/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B8,'Env Ben'!$C:$C,$C8),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R8/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B8,'Env Ben'!$C:$C,$C8),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S8/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B8,'Env Ben'!$C:$C,$C8),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T8/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B8,'Env Ben'!$C:$C,$C8),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U8/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B8,'Env Ben'!$C:$C,$C8),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V8/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B8,'Env Ben'!$C:$C,$C8),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W8/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B8,'Env Ben'!$C:$C,$C8),\"\")","v":""}]
[null,2014,"April",{"$f":"IFERROR('Monthly Water Svgs'!D9/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B9,'Env Ben'!$C:$C,$C9),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E9/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B9,'Env Ben'!$C:$C,$C9),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F9/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B9,'Env Ben'!$C:$C,$C9),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G9/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B9,'Env Ben'!$C:$C,$C9),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H9/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B9,'Env Ben'!$C:$C,$C9),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I9/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B9,'Env Ben'!$C:$C,$C9),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J9/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B9,'Env Ben'!$C:$C,$C9),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K9/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B9,'Env Ben'!$C:$C,$C9),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L9/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B9,'Env Ben'!$C:$C,$C9),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M9/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B9,'Env Ben'!$C:$C,$C9),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N9/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B9,'Env Ben'!$C:$C,$C9),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O9/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B9,'Env Ben'!$C:$C,$C9),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P9/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B9,'Env Ben'!$C:$C,$C9),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q9/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B9,'Env Ben'!$C:$C,$C9),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R9/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B9,'Env Ben'!$C:$C,$C9),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S9/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B9,'Env Ben'!$C:$C,$C9),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T9/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B9,'Env Ben'!$C:$C,$C9),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U9/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B9,'Env Ben'!$C:$C,$C9),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V9/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B9,'Env Ben'!$C:$C,$C9),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W9/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B9,'Env Ben'!$C:$C,$C9),\"\")","v":""}]
[null,2014,"May",{"$f":"IFERROR('Monthly Water Svgs'!D10/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B10,'Env Ben'!$C:$C,$C10),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E10/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B10,'Env Ben'!$C:$C,$C10),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F10/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B10,'Env Ben'!$C:$C,$C10),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G10/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B10,'Env Ben'!$C:$C,$C10),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H10/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B10,'Env Ben'!$C:$C,$C10),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I10/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B10,'Env Ben'!$C:$C,$C10),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J10/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B10,'Env Ben'!$C:$C,$C10),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K10/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B10,'Env Ben'!$C:$C,$C10),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L10/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B10,'Env Ben'!$C:$C,$C10),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M10/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B10,'Env Ben'!$C:$C,$C10),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N10/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B10,'Env Ben'!$C:$C,$C10),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O10/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B10,'Env Ben'!$C:$C,$C10),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P10/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B10,'Env Ben'!$C:$C,$C10),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q10/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B10,'Env Ben'!$C:$C,$C10),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R10/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B10,'Env Ben'!$C:$C,$C10),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S10/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B10,'Env Ben'!$C:$C,$C10),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T10/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B10,'Env Ben'!$C:$C,$C10),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U10/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B10,'Env Ben'!$C:$C,$C10),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V10/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B10,'Env Ben'!$C:$C,$C10),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W10/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B10,'Env Ben'!$C:$C,$C10),\"\")","v":""}]
[null,2014,"June",{"$f":"IFERROR('Monthly Water Svgs'!D11/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B11,'Env Ben'!$C:$C,$C11),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E11/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B11,'Env Ben'!$C:$C,$C11),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F11/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B11,'Env Ben'!$C:$C,$C11),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G11/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B11,'Env Ben'!$C:$C,$C11),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H11/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B11,'Env Ben'!$C:$C,$C11),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I11/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B11,'Env Ben'!$C:$C,$C11),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J11/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B11,'Env Ben'!$C:$C,$C11),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K11/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B11,'Env Ben'!$C:$C,$C11),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L11/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B11,'Env Ben'!$C:$C,$C11),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M11/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B11,'Env Ben'!$C:$C,$C11),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N11/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B11,'Env Ben'!$C:$C,$C11),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O11/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B11,'Env Ben'!$C:$C,$C11),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P11/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B11,'Env Ben'!$C:$C,$C11),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q11/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B11,'Env Ben'!$C:$C,$C11),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R11/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B11,'Env Ben'!$C:$C,$C11),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S11/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B11,'Env Ben'!$C:$C,$C11),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T11/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B11,'Env Ben'!$C:$C,$C11),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U11/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B11,'Env Ben'!$C:$C,$C11),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V11/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B11,'Env Ben'!$C:$C,$C11),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W11/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B11,'Env Ben'!$C:$C,$C11),\"\")","v":""}]
[null,2014,"July",{"$f":"IFERROR('Monthly Water Svgs'!D12/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B12,'Env Ben'!$C:$C,$C12),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E12/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B12,'Env Ben'!$C:$C,$C12),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F12/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B12,'Env Ben'!$C:$C,$C12),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G12/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B12,'Env Ben'!$C:$C,$C12),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H12/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B12,'Env Ben'!$C:$C,$C12),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I12/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B12,'Env Ben'!$C:$C,$C12),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J12/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B12,'Env Ben'!$C:$C,$C12),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K12/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B12,'Env Ben'!$C:$C,$C12),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L12/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B12,'Env Ben'!$C:$C,$C12),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M12/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B12,'Env Ben'!$C:$C,$C12),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N12/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B12,'Env Ben'!$C:$C,$C12),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O12/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B12,'Env Ben'!$C:$C,$C12),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P12/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B12,'Env Ben'!$C:$C,$C12),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q12/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B12,'Env Ben'!$C:$C,$C12),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R12/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B12,'Env Ben'!$C:$C,$C12),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S12/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B12,'Env Ben'!$C:$C,$C12),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T12/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B12,'Env Ben'!$C:$C,$C12),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U12/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B12,'Env Ben'!$C:$C,$C12),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V12/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B12,'Env Ben'!$C:$C,$C12),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W12/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B12,'Env Ben'!$C:$C,$C12),\"\")","v":""}]
[null,2014,"August",{"$f":"IFERROR('Monthly Water Svgs'!D13/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B13,'Env Ben'!$C:$C,$C13),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E13/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B13,'Env Ben'!$C:$C,$C13),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F13/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B13,'Env Ben'!$C:$C,$C13),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G13/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B13,'Env Ben'!$C:$C,$C13),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H13/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B13,'Env Ben'!$C:$C,$C13),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I13/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B13,'Env Ben'!$C:$C,$C13),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J13/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B13,'Env Ben'!$C:$C,$C13),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K13/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B13,'Env Ben'!$C:$C,$C13),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L13/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B13,'Env Ben'!$C:$C,$C13),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M13/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B13,'Env Ben'!$C:$C,$C13),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N13/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B13,'Env Ben'!$C:$C,$C13),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O13/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B13,'Env Ben'!$C:$C,$C13),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P13/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B13,'Env Ben'!$C:$C,$C13),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q13/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B13,'Env Ben'!$C:$C,$C13),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R13/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B13,'Env Ben'!$C:$C,$C13),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S13/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B13,'Env Ben'!$C:$C,$C13),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T13/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B13,'Env Ben'!$C:$C,$C13),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U13/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B13,'Env Ben'!$C:$C,$C13),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V13/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B13,'Env Ben'!$C:$C,$C13),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W13/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B13,'Env Ben'!$C:$C,$C13),\"\")","v":""}]
[null,2014,"September",{"$f":"IFERROR('Monthly Water Svgs'!D14/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B14,'Env Ben'!$C:$C,$C14),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E14/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B14,'Env Ben'!$C:$C,$C14),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F14/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B14,'Env Ben'!$C:$C,$C14),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G14/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B14,'Env Ben'!$C:$C,$C14),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H14/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B14,'Env Ben'!$C:$C,$C14),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I14/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B14,'Env Ben'!$C:$C,$C14),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J14/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B14,'Env Ben'!$C:$C,$C14),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K14/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B14,'Env Ben'!$C:$C,$C14),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L14/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B14,'Env Ben'!$C:$C,$C14),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M14/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B14,'Env Ben'!$C:$C,$C14),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N14/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B14,'Env Ben'!$C:$C,$C14),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O14/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B14,'Env Ben'!$C:$C,$C14),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P14/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B14,'Env Ben'!$C:$C,$C14),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q14/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B14,'Env Ben'!$C:$C,$C14),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R14/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B14,'Env Ben'!$C:$C,$C14),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S14/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B14,'Env Ben'!$C:$C,$C14),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T14/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B14,'Env Ben'!$C:$C,$C14),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U14/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B14,'Env Ben'!$C:$C,$C14),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V14/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B14,'Env Ben'!$C:$C,$C14),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W14/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B14,'Env Ben'!$C:$C,$C14),\"\")","v":""}]
[null,2014,"October",{"$f":"IFERROR('Monthly Water Svgs'!D15/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B15,'Env Ben'!$C:$C,$C15),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E15/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B15,'Env Ben'!$C:$C,$C15),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F15/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B15,'Env Ben'!$C:$C,$C15),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G15/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B15,'Env Ben'!$C:$C,$C15),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H15/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B15,'Env Ben'!$C:$C,$C15),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I15/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B15,'Env Ben'!$C:$C,$C15),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J15/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B15,'Env Ben'!$C:$C,$C15),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K15/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B15,'Env Ben'!$C:$C,$C15),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L15/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B15,'Env Ben'!$C:$C,$C15),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M15/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B15,'Env Ben'!$C:$C,$C15),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N15/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B15,'Env Ben'!$C:$C,$C15),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O15/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B15,'Env Ben'!$C:$C,$C15),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P15/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B15,'Env Ben'!$C:$C,$C15),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q15/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B15,'Env Ben'!$C:$C,$C15),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R15/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B15,'Env Ben'!$C:$C,$C15),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S15/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B15,'Env Ben'!$C:$C,$C15),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T15/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B15,'Env Ben'!$C:$C,$C15),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U15/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B15,'Env Ben'!$C:$C,$C15),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V15/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B15,'Env Ben'!$C:$C,$C15),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W15/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B15,'Env Ben'!$C:$C,$C15),\"\")","v":""}]
[null,2014,"November",{"$f":"IFERROR('Monthly Water Svgs'!D16/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B16,'Env Ben'!$C:$C,$C16),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E16/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B16,'Env Ben'!$C:$C,$C16),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F16/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B16,'Env Ben'!$C:$C,$C16),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G16/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B16,'Env Ben'!$C:$C,$C16),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H16/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B16,'Env Ben'!$C:$C,$C16),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I16/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B16,'Env Ben'!$C:$C,$C16),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J16/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B16,'Env Ben'!$C:$C,$C16),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K16/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B16,'Env Ben'!$C:$C,$C16),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L16/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B16,'Env Ben'!$C:$C,$C16),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M16/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B16,'Env Ben'!$C:$C,$C16),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N16/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B16,'Env Ben'!$C:$C,$C16),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O16/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B16,'Env Ben'!$C:$C,$C16),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P16/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B16,'Env Ben'!$C:$C,$C16),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q16/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B16,'Env Ben'!$C:$C,$C16),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R16/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B16,'Env Ben'!$C:$C,$C16),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S16/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B16,'Env Ben'!$C:$C,$C16),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T16/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B16,'Env Ben'!$C:$C,$C16),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U16/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B16,'Env Ben'!$C:$C,$C16),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V16/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B16,'Env Ben'!$C:$C,$C16),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W16/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B16,'Env Ben'!$C:$C,$C16),\"\")","v":""}]
[null,2014,"December",{"$f":"IFERROR('Monthly Water Svgs'!D17/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B17,'Env Ben'!$C:$C,$C17),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E17/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B17,'Env Ben'!$C:$C,$C17),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F17/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B17,'Env Ben'!$C:$C,$C17),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G17/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B17,'Env Ben'!$C:$C,$C17),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H17/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B17,'Env Ben'!$C:$C,$C17),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I17/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B17,'Env Ben'!$C:$C,$C17),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J17/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B17,'Env Ben'!$C:$C,$C17),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K17/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B17,'Env Ben'!$C:$C,$C17),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L17/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B17,'Env Ben'!$C:$C,$C17),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M17/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B17,'Env Ben'!$C:$C,$C17),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N17/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B17,'Env Ben'!$C:$C,$C17),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O17/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B17,'Env Ben'!$C:$C,$C17),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P17/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B17,'Env Ben'!$C:$C,$C17),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q17/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B17,'Env Ben'!$C:$C,$C17),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R17/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B17,'Env Ben'!$C:$C,$C17),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S17/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B17,'Env Ben'!$C:$C,$C17),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T17/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B17,'Env Ben'!$C:$C,$C17),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U17/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B17,'Env Ben'!$C:$C,$C17),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V17/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B17,'Env Ben'!$C:$C,$C17),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W17/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B17,'Env Ben'!$C:$C,$C17),\"\")","v":""}]
[null,2015,"January",{"$f":"IFERROR('Monthly Water Svgs'!D18/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B18,'Env Ben'!$C:$C,$C18),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E18/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B18,'Env Ben'!$C:$C,$C18),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F18/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B18,'Env Ben'!$C:$C,$C18),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G18/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B18,'Env Ben'!$C:$C,$C18),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H18/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B18,'Env Ben'!$C:$C,$C18),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I18/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B18,'Env Ben'!$C:$C,$C18),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J18/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B18,'Env Ben'!$C:$C,$C18),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K18/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B18,'Env Ben'!$C:$C,$C18),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L18/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B18,'Env Ben'!$C:$C,$C18),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M18/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B18,'Env Ben'!$C:$C,$C18),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N18/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B18,'Env Ben'!$C:$C,$C18),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O18/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B18,'Env Ben'!$C:$C,$C18),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P18/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B18,'Env Ben'!$C:$C,$C18),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q18/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B18,'Env Ben'!$C:$C,$C18),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R18/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B18,'Env Ben'!$C:$C,$C18),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S18/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B18,'Env Ben'!$C:$C,$C18),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T18/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B18,'Env Ben'!$C:$C,$C18),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U18/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B18,'Env Ben'!$C:$C,$C18),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V18/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B18,'Env Ben'!$C:$C,$C18),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W18/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B18,'Env Ben'!$C:$C,$C18),\"\")","v":""}]
[null,{"$f":"B18","v":2015},"February",{"$f":"IFERROR('Monthly Water Svgs'!D19/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B19,'Env Ben'!$C:$C,$C19),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E19/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B19,'Env Ben'!$C:$C,$C19),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F19/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B19,'Env Ben'!$C:$C,$C19),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G19/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B19,'Env Ben'!$C:$C,$C19),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H19/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B19,'Env Ben'!$C:$C,$C19),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I19/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B19,'Env Ben'!$C:$C,$C19),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J19/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B19,'Env Ben'!$C:$C,$C19),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K19/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B19,'Env Ben'!$C:$C,$C19),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L19/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B19,'Env Ben'!$C:$C,$C19),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M19/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B19,'Env Ben'!$C:$C,$C19),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N19/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B19,'Env Ben'!$C:$C,$C19),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O19/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B19,'Env Ben'!$C:$C,$C19),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P19/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B19,'Env Ben'!$C:$C,$C19),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q19/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B19,'Env Ben'!$C:$C,$C19),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R19/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B19,'Env Ben'!$C:$C,$C19),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S19/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B19,'Env Ben'!$C:$C,$C19),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T19/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B19,'Env Ben'!$C:$C,$C19),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U19/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B19,'Env Ben'!$C:$C,$C19),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V19/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B19,'Env Ben'!$C:$C,$C19),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W19/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B19,'Env Ben'!$C:$C,$C19),\"\")","v":""}]
[null,2015,"March",{"$f":"IFERROR('Monthly Water Svgs'!D20/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B20,'Env Ben'!$C:$C,$C20),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E20/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B20,'Env Ben'!$C:$C,$C20),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F20/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B20,'Env Ben'!$C:$C,$C20),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G20/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B20,'Env Ben'!$C:$C,$C20),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H20/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B20,'Env Ben'!$C:$C,$C20),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I20/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B20,'Env Ben'!$C:$C,$C20),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J20/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B20,'Env Ben'!$C:$C,$C20),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K20/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B20,'Env Ben'!$C:$C,$C20),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L20/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B20,'Env Ben'!$C:$C,$C20),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M20/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B20,'Env Ben'!$C:$C,$C20),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N20/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B20,'Env Ben'!$C:$C,$C20),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O20/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B20,'Env Ben'!$C:$C,$C20),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P20/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B20,'Env Ben'!$C:$C,$C20),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q20/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B20,'Env Ben'!$C:$C,$C20),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R20/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B20,'Env Ben'!$C:$C,$C20),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S20/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B20,'Env Ben'!$C:$C,$C20),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T20/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B20,'Env Ben'!$C:$C,$C20),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U20/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B20,'Env Ben'!$C:$C,$C20),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V20/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B20,'Env Ben'!$C:$C,$C20),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W20/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B20,'Env Ben'!$C:$C,$C20),\"\")","v":""}]
[null,2015,"April",{"$f":"IFERROR('Monthly Water Svgs'!D21/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B21,'Env Ben'!$C:$C,$C21),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E21/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B21,'Env Ben'!$C:$C,$C21),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F21/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B21,'Env Ben'!$C:$C,$C21),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G21/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B21,'Env Ben'!$C:$C,$C21),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H21/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B21,'Env Ben'!$C:$C,$C21),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I21/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B21,'Env Ben'!$C:$C,$C21),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J21/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B21,'Env Ben'!$C:$C,$C21),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K21/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B21,'Env Ben'!$C:$C,$C21),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L21/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B21,'Env Ben'!$C:$C,$C21),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M21/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B21,'Env Ben'!$C:$C,$C21),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N21/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B21,'Env Ben'!$C:$C,$C21),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O21/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B21,'Env Ben'!$C:$C,$C21),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P21/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B21,'Env Ben'!$C:$C,$C21),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q21/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B21,'Env Ben'!$C:$C,$C21),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R21/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B21,'Env Ben'!$C:$C,$C21),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S21/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B21,'Env Ben'!$C:$C,$C21),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T21/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B21,'Env Ben'!$C:$C,$C21),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U21/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B21,'Env Ben'!$C:$C,$C21),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V21/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B21,'Env Ben'!$C:$C,$C21),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W21/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B21,'Env Ben'!$C:$C,$C21),\"\")","v":""}]
[null,2015,"May",{"$f":"IFERROR('Monthly Water Svgs'!D22/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B22,'Env Ben'!$C:$C,$C22),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E22/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B22,'Env Ben'!$C:$C,$C22),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F22/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B22,'Env Ben'!$C:$C,$C22),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G22/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B22,'Env Ben'!$C:$C,$C22),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H22/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B22,'Env Ben'!$C:$C,$C22),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I22/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B22,'Env Ben'!$C:$C,$C22),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J22/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B22,'Env Ben'!$C:$C,$C22),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K22/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B22,'Env Ben'!$C:$C,$C22),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L22/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B22,'Env Ben'!$C:$C,$C22),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M22/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B22,'Env Ben'!$C:$C,$C22),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N22/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B22,'Env Ben'!$C:$C,$C22),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O22/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B22,'Env Ben'!$C:$C,$C22),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P22/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B22,'Env Ben'!$C:$C,$C22),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q22/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B22,'Env Ben'!$C:$C,$C22),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R22/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B22,'Env Ben'!$C:$C,$C22),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S22/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B22,'Env Ben'!$C:$C,$C22),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T22/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B22,'Env Ben'!$C:$C,$C22),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U22/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B22,'Env Ben'!$C:$C,$C22),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V22/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B22,'Env Ben'!$C:$C,$C22),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W22/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B22,'Env Ben'!$C:$C,$C22),\"\")","v":""}]
[null,2015,"June",{"$f":"IFERROR('Monthly Water Svgs'!D23/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B23,'Env Ben'!$C:$C,$C23),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E23/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B23,'Env Ben'!$C:$C,$C23),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F23/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B23,'Env Ben'!$C:$C,$C23),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G23/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B23,'Env Ben'!$C:$C,$C23),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H23/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B23,'Env Ben'!$C:$C,$C23),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I23/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B23,'Env Ben'!$C:$C,$C23),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J23/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B23,'Env Ben'!$C:$C,$C23),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K23/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B23,'Env Ben'!$C:$C,$C23),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L23/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B23,'Env Ben'!$C:$C,$C23),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M23/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B23,'Env Ben'!$C:$C,$C23),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N23/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B23,'Env Ben'!$C:$C,$C23),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O23/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B23,'Env Ben'!$C:$C,$C23),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P23/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B23,'Env Ben'!$C:$C,$C23),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q23/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B23,'Env Ben'!$C:$C,$C23),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R23/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B23,'Env Ben'!$C:$C,$C23),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S23/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B23,'Env Ben'!$C:$C,$C23),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T23/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B23,'Env Ben'!$C:$C,$C23),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U23/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B23,'Env Ben'!$C:$C,$C23),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V23/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B23,'Env Ben'!$C:$C,$C23),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W23/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B23,'Env Ben'!$C:$C,$C23),\"\")","v":""}]
[null,2015,"July",{"$f":"IFERROR('Monthly Water Svgs'!D24/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B24,'Env Ben'!$C:$C,$C24),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E24/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B24,'Env Ben'!$C:$C,$C24),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F24/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B24,'Env Ben'!$C:$C,$C24),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G24/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B24,'Env Ben'!$C:$C,$C24),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H24/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B24,'Env Ben'!$C:$C,$C24),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I24/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B24,'Env Ben'!$C:$C,$C24),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J24/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B24,'Env Ben'!$C:$C,$C24),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K24/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B24,'Env Ben'!$C:$C,$C24),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L24/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B24,'Env Ben'!$C:$C,$C24),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M24/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B24,'Env Ben'!$C:$C,$C24),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N24/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B24,'Env Ben'!$C:$C,$C24),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O24/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B24,'Env Ben'!$C:$C,$C24),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P24/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B24,'Env Ben'!$C:$C,$C24),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q24/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B24,'Env Ben'!$C:$C,$C24),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R24/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B24,'Env Ben'!$C:$C,$C24),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S24/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B24,'Env Ben'!$C:$C,$C24),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T24/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B24,'Env Ben'!$C:$C,$C24),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U24/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B24,'Env Ben'!$C:$C,$C24),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V24/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B24,'Env Ben'!$C:$C,$C24),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W24/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B24,'Env Ben'!$C:$C,$C24),\"\")","v":""}]
[null,2015,"August",{"$f":"IFERROR('Monthly Water Svgs'!D25/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B25,'Env Ben'!$C:$C,$C25),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E25/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B25,'Env Ben'!$C:$C,$C25),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F25/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B25,'Env Ben'!$C:$C,$C25),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G25/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B25,'Env Ben'!$C:$C,$C25),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H25/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B25,'Env Ben'!$C:$C,$C25),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I25/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B25,'Env Ben'!$C:$C,$C25),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J25/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B25,'Env Ben'!$C:$C,$C25),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K25/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B25,'Env Ben'!$C:$C,$C25),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L25/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B25,'Env Ben'!$C:$C,$C25),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M25/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B25,'Env Ben'!$C:$C,$C25),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N25/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B25,'Env Ben'!$C:$C,$C25),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O25/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B25,'Env Ben'!$C:$C,$C25),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P25/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B25,'Env Ben'!$C:$C,$C25),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q25/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B25,'Env Ben'!$C:$C,$C25),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R25/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B25,'Env Ben'!$C:$C,$C25),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S25/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B25,'Env Ben'!$C:$C,$C25),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T25/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B25,'Env Ben'!$C:$C,$C25),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U25/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B25,'Env Ben'!$C:$C,$C25),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V25/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B25,'Env Ben'!$C:$C,$C25),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W25/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B25,'Env Ben'!$C:$C,$C25),\"\")","v":""}]
[null,2015,"September",{"$f":"IFERROR('Monthly Water Svgs'!D26/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B26,'Env Ben'!$C:$C,$C26),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E26/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B26,'Env Ben'!$C:$C,$C26),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F26/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B26,'Env Ben'!$C:$C,$C26),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G26/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B26,'Env Ben'!$C:$C,$C26),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H26/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B26,'Env Ben'!$C:$C,$C26),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I26/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B26,'Env Ben'!$C:$C,$C26),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J26/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B26,'Env Ben'!$C:$C,$C26),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K26/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B26,'Env Ben'!$C:$C,$C26),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L26/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B26,'Env Ben'!$C:$C,$C26),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M26/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B26,'Env Ben'!$C:$C,$C26),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N26/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B26,'Env Ben'!$C:$C,$C26),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O26/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B26,'Env Ben'!$C:$C,$C26),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P26/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B26,'Env Ben'!$C:$C,$C26),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q26/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B26,'Env Ben'!$C:$C,$C26),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R26/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B26,'Env Ben'!$C:$C,$C26),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S26/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B26,'Env Ben'!$C:$C,$C26),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T26/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B26,'Env Ben'!$C:$C,$C26),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U26/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B26,'Env Ben'!$C:$C,$C26),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V26/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B26,'Env Ben'!$C:$C,$C26),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W26/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B26,'Env Ben'!$C:$C,$C26),\"\")","v":""}]
[null,2015,"October",{"$f":"IFERROR('Monthly Water Svgs'!D27/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B27,'Env Ben'!$C:$C,$C27),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E27/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B27,'Env Ben'!$C:$C,$C27),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F27/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B27,'Env Ben'!$C:$C,$C27),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G27/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B27,'Env Ben'!$C:$C,$C27),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H27/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B27,'Env Ben'!$C:$C,$C27),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I27/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B27,'Env Ben'!$C:$C,$C27),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J27/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B27,'Env Ben'!$C:$C,$C27),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K27/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B27,'Env Ben'!$C:$C,$C27),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L27/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B27,'Env Ben'!$C:$C,$C27),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M27/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B27,'Env Ben'!$C:$C,$C27),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N27/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B27,'Env Ben'!$C:$C,$C27),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O27/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B27,'Env Ben'!$C:$C,$C27),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P27/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B27,'Env Ben'!$C:$C,$C27),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q27/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B27,'Env Ben'!$C:$C,$C27),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R27/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B27,'Env Ben'!$C:$C,$C27),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S27/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B27,'Env Ben'!$C:$C,$C27),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T27/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B27,'Env Ben'!$C:$C,$C27),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U27/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B27,'Env Ben'!$C:$C,$C27),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V27/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B27,'Env Ben'!$C:$C,$C27),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W27/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B27,'Env Ben'!$C:$C,$C27),\"\")","v":""}]
[null,2015,"November",{"$f":"IFERROR('Monthly Water Svgs'!D28/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B28,'Env Ben'!$C:$C,$C28),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E28/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B28,'Env Ben'!$C:$C,$C28),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F28/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B28,'Env Ben'!$C:$C,$C28),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G28/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B28,'Env Ben'!$C:$C,$C28),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H28/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B28,'Env Ben'!$C:$C,$C28),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I28/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B28,'Env Ben'!$C:$C,$C28),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J28/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B28,'Env Ben'!$C:$C,$C28),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K28/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B28,'Env Ben'!$C:$C,$C28),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L28/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B28,'Env Ben'!$C:$C,$C28),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M28/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B28,'Env Ben'!$C:$C,$C28),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N28/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B28,'Env Ben'!$C:$C,$C28),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O28/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B28,'Env Ben'!$C:$C,$C28),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P28/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B28,'Env Ben'!$C:$C,$C28),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q28/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B28,'Env Ben'!$C:$C,$C28),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R28/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B28,'Env Ben'!$C:$C,$C28),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S28/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B28,'Env Ben'!$C:$C,$C28),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T28/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B28,'Env Ben'!$C:$C,$C28),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U28/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B28,'Env Ben'!$C:$C,$C28),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V28/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B28,'Env Ben'!$C:$C,$C28),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W28/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B28,'Env Ben'!$C:$C,$C28),\"\")","v":""}]
[null,2015,"December",{"$f":"IFERROR('Monthly Water Svgs'!D29/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B29,'Env Ben'!$C:$C,$C29),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E29/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B29,'Env Ben'!$C:$C,$C29),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F29/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B29,'Env Ben'!$C:$C,$C29),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G29/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B29,'Env Ben'!$C:$C,$C29),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H29/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B29,'Env Ben'!$C:$C,$C29),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I29/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B29,'Env Ben'!$C:$C,$C29),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J29/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B29,'Env Ben'!$C:$C,$C29),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K29/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B29,'Env Ben'!$C:$C,$C29),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L29/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B29,'Env Ben'!$C:$C,$C29),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M29/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B29,'Env Ben'!$C:$C,$C29),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N29/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B29,'Env Ben'!$C:$C,$C29),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O29/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B29,'Env Ben'!$C:$C,$C29),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P29/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B29,'Env Ben'!$C:$C,$C29),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q29/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B29,'Env Ben'!$C:$C,$C29),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R29/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B29,'Env Ben'!$C:$C,$C29),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S29/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B29,'Env Ben'!$C:$C,$C29),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T29/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B29,'Env Ben'!$C:$C,$C29),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U29/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B29,'Env Ben'!$C:$C,$C29),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V29/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B29,'Env Ben'!$C:$C,$C29),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W29/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B29,'Env Ben'!$C:$C,$C29),\"\")","v":""}]
[null,2016,"January",{"$f":"IFERROR('Monthly Water Svgs'!D30/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B30,'Env Ben'!$C:$C,$C30),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E30/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B30,'Env Ben'!$C:$C,$C30),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F30/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B30,'Env Ben'!$C:$C,$C30),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G30/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B30,'Env Ben'!$C:$C,$C30),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H30/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B30,'Env Ben'!$C:$C,$C30),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I30/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B30,'Env Ben'!$C:$C,$C30),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J30/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B30,'Env Ben'!$C:$C,$C30),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K30/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B30,'Env Ben'!$C:$C,$C30),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L30/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B30,'Env Ben'!$C:$C,$C30),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M30/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B30,'Env Ben'!$C:$C,$C30),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N30/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B30,'Env Ben'!$C:$C,$C30),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O30/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B30,'Env Ben'!$C:$C,$C30),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P30/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B30,'Env Ben'!$C:$C,$C30),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q30/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B30,'Env Ben'!$C:$C,$C30),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R30/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B30,'Env Ben'!$C:$C,$C30),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S30/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B30,'Env Ben'!$C:$C,$C30),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T30/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B30,'Env Ben'!$C:$C,$C30),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U30/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B30,'Env Ben'!$C:$C,$C30),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V30/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B30,'Env Ben'!$C:$C,$C30),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W30/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B30,'Env Ben'!$C:$C,$C30),\"\")","v":""}]
[null,{"$f":"B30","v":2016},"February",{"$f":"IFERROR('Monthly Water Svgs'!D31/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B31,'Env Ben'!$C:$C,$C31),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E31/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B31,'Env Ben'!$C:$C,$C31),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F31/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B31,'Env Ben'!$C:$C,$C31),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G31/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B31,'Env Ben'!$C:$C,$C31),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H31/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B31,'Env Ben'!$C:$C,$C31),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I31/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B31,'Env Ben'!$C:$C,$C31),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J31/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B31,'Env Ben'!$C:$C,$C31),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K31/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B31,'Env Ben'!$C:$C,$C31),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L31/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B31,'Env Ben'!$C:$C,$C31),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M31/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B31,'Env Ben'!$C:$C,$C31),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N31/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B31,'Env Ben'!$C:$C,$C31),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O31/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B31,'Env Ben'!$C:$C,$C31),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P31/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B31,'Env Ben'!$C:$C,$C31),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q31/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B31,'Env Ben'!$C:$C,$C31),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R31/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B31,'Env Ben'!$C:$C,$C31),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S31/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B31,'Env Ben'!$C:$C,$C31),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T31/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B31,'Env Ben'!$C:$C,$C31),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U31/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B31,'Env Ben'!$C:$C,$C31),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V31/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B31,'Env Ben'!$C:$C,$C31),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W31/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B31,'Env Ben'!$C:$C,$C31),\"\")","v":""}]
[null,2016,"November",{"$f":"IFERROR('Monthly Water Svgs'!D40/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B40,'Env Ben'!$C:$C,$C40),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E40/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B40,'Env Ben'!$C:$C,$C40),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F40/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B40,'Env Ben'!$C:$C,$C40),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G40/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B40,'Env Ben'!$C:$C,$C40),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H40/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B40,'Env Ben'!$C:$C,$C40),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I40/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B40,'Env Ben'!$C:$C,$C40),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J40/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B40,'Env Ben'!$C:$C,$C40),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K40/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B40,'Env Ben'!$C:$C,$C40),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L40/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B40,'Env Ben'!$C:$C,$C40),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M40/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B40,'Env Ben'!$C:$C,$C40),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N40/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B40,'Env Ben'!$C:$C,$C40),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O40/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B40,'Env Ben'!$C:$C,$C40),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P40/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B40,'Env Ben'!$C:$C,$C40),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q40/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B40,'Env Ben'!$C:$C,$C40),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R40/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B40,'Env Ben'!$C:$C,$C40),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S40/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B40,'Env Ben'!$C:$C,$C40),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T40/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B40,'Env Ben'!$C:$C,$C40),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U40/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B40,'Env Ben'!$C:$C,$C40),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V40/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B40,'Env Ben'!$C:$C,$C40),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W40/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B40,'Env Ben'!$C:$C,$C40),\"\")","v":""}]
[null,2018,"March",{"$f":"IFERROR('Monthly Water Svgs'!D56/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B56,'Env Ben'!$C:$C,$C56),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E56/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B56,'Env Ben'!$C:$C,$C56),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F56/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B56,'Env Ben'!$C:$C,$C56),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G56/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B56,'Env Ben'!$C:$C,$C56),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H56/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B56,'Env Ben'!$C:$C,$C56),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I56/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B56,'Env Ben'!$C:$C,$C56),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J56/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B56,'Env Ben'!$C:$C,$C56),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K56/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B56,'Env Ben'!$C:$C,$C56),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L56/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B56,'Env Ben'!$C:$C,$C56),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M56/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B56,'Env Ben'!$C:$C,$C56),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N56/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B56,'Env Ben'!$C:$C,$C56),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O56/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B56,'Env Ben'!$C:$C,$C56),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P56/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B56,'Env Ben'!$C:$C,$C56),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q56/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B56,'Env Ben'!$C:$C,$C56),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R56/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B56,'Env Ben'!$C:$C,$C56),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S56/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B56,'Env Ben'!$C:$C,$C56),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T56/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B56,'Env Ben'!$C:$C,$C56),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U56/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B56,'Env Ben'!$C:$C,$C56),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V56/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B56,'Env Ben'!$C:$C,$C56),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W56/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B56,'Env Ben'!$C:$C,$C56),\"\")","v":""}]
[null,2018,"October",{"$f":"IFERROR('Monthly Water Svgs'!D63/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B63,'Env Ben'!$C:$C,$C63),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E63/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B63,'Env Ben'!$C:$C,$C63),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F63/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B63,'Env Ben'!$C:$C,$C63),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G63/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B63,'Env Ben'!$C:$C,$C63),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H63/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B63,'Env Ben'!$C:$C,$C63),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I63/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B63,'Env Ben'!$C:$C,$C63),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J63/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B63,'Env Ben'!$C:$C,$C63),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K63/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B63,'Env Ben'!$C:$C,$C63),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L63/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B63,'Env Ben'!$C:$C,$C63),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M63/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B63,'Env Ben'!$C:$C,$C63),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N63/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B63,'Env Ben'!$C:$C,$C63),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O63/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B63,'Env Ben'!$C:$C,$C63),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P63/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B63,'Env Ben'!$C:$C,$C63),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q63/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B63,'Env Ben'!$C:$C,$C63),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R63/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B63,'Env Ben'!$C:$C,$C63),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S63/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B63,'Env Ben'!$C:$C,$C63),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T63/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B63,'Env Ben'!$C:$C,$C63),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U63/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B63,'Env Ben'!$C:$C,$C63),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V63/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B63,'Env Ben'!$C:$C,$C63),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W63/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B63,'Env Ben'!$C:$C,$C63),\"\")","v":""}]
[null,{"$f":"B78","v":2020},"February",{"$f":"IFERROR('Monthly Water Svgs'!D79/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B79,'Env Ben'!$C:$C,$C79),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E79/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B79,'Env Ben'!$C:$C,$C79),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F79/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B79,'Env Ben'!$C:$C,$C79),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G79/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B79,'Env Ben'!$C:$C,$C79),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H79/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B79,'Env Ben'!$C:$C,$C79),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I79/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B79,'Env Ben'!$C:$C,$C79),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J79/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B79,'Env Ben'!$C:$C,$C79),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K79/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B79,'Env Ben'!$C:$C,$C79),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L79/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B79,'Env Ben'!$C:$C,$C79),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M79/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B79,'Env Ben'!$C:$C,$C79),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N79/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B79,'Env Ben'!$C:$C,$C79),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O79/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B79,'Env Ben'!$C:$C,$C79),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P79/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B79,'Env Ben'!$C:$C,$C79),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q79/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B79,'Env Ben'!$C:$C,$C79),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R79/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B79,'Env Ben'!$C:$C,$C79),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S79/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B79,'Env Ben'!$C:$C,$C79),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T79/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B79,'Env Ben'!$C:$C,$C79),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U79/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B79,'Env Ben'!$C:$C,$C79),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V79/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B79,'Env Ben'!$C:$C,$C79),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W79/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B79,'Env Ben'!$C:$C,$C79),\"\")","v":""}]
[null,2020,"October",{"$f":"IFERROR('Monthly Water Svgs'!D87/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B87,'Env Ben'!$C:$C,$C87),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E87/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B87,'Env Ben'!$C:$C,$C87),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F87/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B87,'Env Ben'!$C:$C,$C87),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G87/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B87,'Env Ben'!$C:$C,$C87),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H87/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B87,'Env Ben'!$C:$C,$C87),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I87/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B87,'Env Ben'!$C:$C,$C87),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J87/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B87,'Env Ben'!$C:$C,$C87),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K87/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B87,'Env Ben'!$C:$C,$C87),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L87/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B87,'Env Ben'!$C:$C,$C87),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M87/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B87,'Env Ben'!$C:$C,$C87),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N87/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B87,'Env Ben'!$C:$C,$C87),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O87/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B87,'Env Ben'!$C:$C,$C87),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P87/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B87,'Env Ben'!$C:$C,$C87),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q87/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B87,'Env Ben'!$C:$C,$C87),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R87/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B87,'Env Ben'!$C:$C,$C87),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S87/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B87,'Env Ben'!$C:$C,$C87),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T87/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B87,'Env Ben'!$C:$C,$C87),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U87/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B87,'Env Ben'!$C:$C,$C87),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V87/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B87,'Env Ben'!$C:$C,$C87),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W87/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B87,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B87,'Env Ben'!$C:$C,$C87),\"\")","v":""}]
[null,2022,"June",{"$f":"IFERROR('Monthly Water Svgs'!D107/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B107,'Env Ben'!$C:$C,$C107),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E107/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B107,'Env Ben'!$C:$C,$C107),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F107/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B107,'Env Ben'!$C:$C,$C107),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G107/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B107,'Env Ben'!$C:$C,$C107),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H107/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B107,'Env Ben'!$C:$C,$C107),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I107/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B107,'Env Ben'!$C:$C,$C107),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J107/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B107,'Env Ben'!$C:$C,$C107),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K107/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B107,'Env Ben'!$C:$C,$C107),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L107/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B107,'Env Ben'!$C:$C,$C107),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M107/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B107,'Env Ben'!$C:$C,$C107),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N107/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B107,'Env Ben'!$C:$C,$C107),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O107/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B107,'Env Ben'!$C:$C,$C107),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P107/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B107,'Env Ben'!$C:$C,$C107),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q107/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B107,'Env Ben'!$C:$C,$C107),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R107/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B107,'Env Ben'!$C:$C,$C107),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S107/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B107,'Env Ben'!$C:$C,$C107),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T107/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B107,'Env Ben'!$C:$C,$C107),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U107/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B107,'Env Ben'!$C:$C,$C107),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V107/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B107,'Env Ben'!$C:$C,$C107),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W107/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B107,'Env Ben'!$C:$C,$C107),\"\")","v":""}]
[null,2023,"October",{"$f":"IFERROR('Monthly Water Svgs'!D123/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B123,'Env Ben'!$C:$C,$C123),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E123/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B123,'Env Ben'!$C:$C,$C123),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F123/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B123,'Env Ben'!$C:$C,$C123),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G123/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B123,'Env Ben'!$C:$C,$C123),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H123/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B123,'Env Ben'!$C:$C,$C123),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I123/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B123,'Env Ben'!$C:$C,$C123),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J123/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B123,'Env Ben'!$C:$C,$C123),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K123/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B123,'Env Ben'!$C:$C,$C123),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L123/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B123,'Env Ben'!$C:$C,$C123),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M123/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B123,'Env Ben'!$C:$C,$C123),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N123/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B123,'Env Ben'!$C:$C,$C123),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O123/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B123,'Env Ben'!$C:$C,$C123),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P123/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B123,'Env Ben'!$C:$C,$C123),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q123/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B123,'Env Ben'!$C:$C,$C123),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R123/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B123,'Env Ben'!$C:$C,$C123),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S123/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B123,'Env Ben'!$C:$C,$C123),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T123/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B123,'Env Ben'!$C:$C,$C123),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U123/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B123,'Env Ben'!$C:$C,$C123),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V123/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B123,'Env Ben'!$C:$C,$C123),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W123/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B123,'Env Ben'!$C:$C,$C123),\"\")","v":""}]
[null,2024,"January",{"$f":"IFERROR('Monthly Water Svgs'!D126/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B126,'Env Ben'!$C:$C,$C126),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E126/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B126,'Env Ben'!$C:$C,$C126),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F126/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B126,'Env Ben'!$C:$C,$C126),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G126/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B126,'Env Ben'!$C:$C,$C126),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H126/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B126,'Env Ben'!$C:$C,$C126),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I126/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B126,'Env Ben'!$C:$C,$C126),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J126/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B126,'Env Ben'!$C:$C,$C126),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K126/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B126,'Env Ben'!$C:$C,$C126),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L126/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B126,'Env Ben'!$C:$C,$C126),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M126/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B126,'Env Ben'!$C:$C,$C126),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N126/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B126,'Env Ben'!$C:$C,$C126),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O126/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B126,'Env Ben'!$C:$C,$C126),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P126/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B126,'Env Ben'!$C:$C,$C126),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q126/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B126,'Env Ben'!$C:$C,$C126),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R126/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B126,'Env Ben'!$C:$C,$C126),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S126/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B126,'Env Ben'!$C:$C,$C126),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T126/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B126,'Env Ben'!$C:$C,$C126),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U126/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B126,'Env Ben'!$C:$C,$C126),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V126/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B126,'Env Ben'!$C:$C,$C126),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W126/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B126,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B126,'Env Ben'!$C:$C,$C126),\"\")","v":""}]
[null,2025,"October",{"$f":"IFERROR('Monthly Water Svgs'!D147/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B147,'Env Ben'!$C:$C,$C147),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E147/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B147,'Env Ben'!$C:$C,$C147),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F147/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B147,'Env Ben'!$C:$C,$C147),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G147/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B147,'Env Ben'!$C:$C,$C147),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H147/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B147,'Env Ben'!$C:$C,$C147),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I147/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B147,'Env Ben'!$C:$C,$C147),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J147/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B147,'Env Ben'!$C:$C,$C147),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K147/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B147,'Env Ben'!$C:$C,$C147),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L147/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B147,'Env Ben'!$C:$C,$C147),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M147/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B147,'Env Ben'!$C:$C,$C147),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N147/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B147,'Env Ben'!$C:$C,$C147),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O147/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B147,'Env Ben'!$C:$C,$C147),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P147/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B147,'Env Ben'!$C:$C,$C147),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q147/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B147,'Env Ben'!$C:$C,$C147),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R147/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B147,'Env Ben'!$C:$C,$C147),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S147/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B147,'Env Ben'!$C:$C,$C147),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T147/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B147,'Env Ben'!$C:$C,$C147),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U147/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B147,'Env Ben'!$C:$C,$C147),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V147/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B147,'Env Ben'!$C:$C,$C147),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W147/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B147,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B147,'Env Ben'!$C:$C,$C147),\"\")","v":""}]
[null,2026,"May",{"$f":"IFERROR('Monthly Water Svgs'!D154/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B154,'Env Ben'!$C:$C,$C154),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E154/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B154,'Env Ben'!$C:$C,$C154),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F154/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B154,'Env Ben'!$C:$C,$C154),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G154/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B154,'Env Ben'!$C:$C,$C154),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H154/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B154,'Env Ben'!$C:$C,$C154),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I154/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B154,'Env Ben'!$C:$C,$C154),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J154/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B154,'Env Ben'!$C:$C,$C154),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K154/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B154,'Env Ben'!$C:$C,$C154),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L154/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B154,'Env Ben'!$C:$C,$C154),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M154/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B154,'Env Ben'!$C:$C,$C154),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N154/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B154,'Env Ben'!$C:$C,$C154),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O154/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B154,'Env Ben'!$C:$C,$C154),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P154/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B154,'Env Ben'!$C:$C,$C154),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q154/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B154,'Env Ben'!$C:$C,$C154),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R154/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B154,'Env Ben'!$C:$C,$C154),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S154/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B154,'Env Ben'!$C:$C,$C154),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T154/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B154,'Env Ben'!$C:$C,$C154),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U154/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B154,'Env Ben'!$C:$C,$C154),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V154/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B154,'Env Ben'!$C:$C,$C154),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W154/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B154,'Env Ben'!$C:$C,$C154),\"\")","v":""}]
[null,2028,"January",{"$f":"IFERROR('Monthly Water Svgs'!D174/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B174,'Env Ben'!$C:$C,$C174),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E174/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B174,'Env Ben'!$C:$C,$C174),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F174/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B174,'Env Ben'!$C:$C,$C174),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G174/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B174,'Env Ben'!$C:$C,$C174),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H174/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B174,'Env Ben'!$C:$C,$C174),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I174/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B174,'Env Ben'!$C:$C,$C174),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J174/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B174,'Env Ben'!$C:$C,$C174),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K174/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B174,'Env Ben'!$C:$C,$C174),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L174/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B174,'Env Ben'!$C:$C,$C174),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M174/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B174,'Env Ben'!$C:$C,$C174),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N174/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B174,'Env Ben'!$C:$C,$C174),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O174/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B174,'Env Ben'!$C:$C,$C174),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P174/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B174,'Env Ben'!$C:$C,$C174),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q174/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B174,'Env Ben'!$C:$C,$C174),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R174/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B174,'Env Ben'!$C:$C,$C174),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S174/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B174,'Env Ben'!$C:$C,$C174),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T174/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B174,'Env Ben'!$C:$C,$C174),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U174/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B174,'Env Ben'!$C:$C,$C174),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V174/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B174,'Env Ben'!$C:$C,$C174),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W174/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B174,'Env Ben'!$C:$C,$C174),\"\")","v":""}]
[null,2028,"April",{"$f":"IFERROR('Monthly Water Svgs'!D177/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B177,'Env Ben'!$C:$C,$C177),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E177/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B177,'Env Ben'!$C:$C,$C177),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F177/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B177,'Env Ben'!$C:$C,$C177),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G177/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B177,'Env Ben'!$C:$C,$C177),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H177/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B177,'Env Ben'!$C:$C,$C177),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I177/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B177,'Env Ben'!$C:$C,$C177),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J177/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B177,'Env Ben'!$C:$C,$C177),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K177/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B177,'Env Ben'!$C:$C,$C177),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L177/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B177,'Env Ben'!$C:$C,$C177),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M177/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B177,'Env Ben'!$C:$C,$C177),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N177/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B177,'Env Ben'!$C:$C,$C177),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O177/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B177,'Env Ben'!$C:$C,$C177),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P177/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B177,'Env Ben'!$C:$C,$C177),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q177/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B177,'Env Ben'!$C:$C,$C177),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R177/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B177,'Env Ben'!$C:$C,$C177),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S177/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B177,'Env Ben'!$C:$C,$C177),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T177/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B177,'Env Ben'!$C:$C,$C177),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U177/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B177,'Env Ben'!$C:$C,$C177),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V177/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B177,'Env Ben'!$C:$C,$C177),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W177/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B177,'Env Ben'!$C:$C,$C177),\"\")","v":""}]
[null,2030,"January",{"$f":"IFERROR('Monthly Water Svgs'!D198/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B198,'Env Ben'!$C:$C,$C198),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E198/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B198,'Env Ben'!$C:$C,$C198),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F198/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B198,'Env Ben'!$C:$C,$C198),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G198/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B198,'Env Ben'!$C:$C,$C198),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H198/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B198,'Env Ben'!$C:$C,$C198),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I198/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B198,'Env Ben'!$C:$C,$C198),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J198/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B198,'Env Ben'!$C:$C,$C198),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K198/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B198,'Env Ben'!$C:$C,$C198),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L198/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B198,'Env Ben'!$C:$C,$C198),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M198/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B198,'Env Ben'!$C:$C,$C198),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N198/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B198,'Env Ben'!$C:$C,$C198),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O198/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B198,'Env Ben'!$C:$C,$C198),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P198/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B198,'Env Ben'!$C:$C,$C198),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q198/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B198,'Env Ben'!$C:$C,$C198),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R198/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B198,'Env Ben'!$C:$C,$C198),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S198/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B198,'Env Ben'!$C:$C,$C198),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T198/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B198,'Env Ben'!$C:$C,$C198),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U198/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B198,'Env Ben'!$C:$C,$C198),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V198/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B198,'Env Ben'!$C:$C,$C198),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W198/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B198,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B198,'Env Ben'!$C:$C,$C198),\"\")","v":""}]
[null,2030,"August",{"$f":"IFERROR('Monthly Water Svgs'!D205/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B205,'Env Ben'!$C:$C,$C205),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E205/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B205,'Env Ben'!$C:$C,$C205),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F205/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B205,'Env Ben'!$C:$C,$C205),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G205/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B205,'Env Ben'!$C:$C,$C205),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H205/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B205,'Env Ben'!$C:$C,$C205),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I205/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B205,'Env Ben'!$C:$C,$C205),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J205/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B205,'Env Ben'!$C:$C,$C205),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K205/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B205,'Env Ben'!$C:$C,$C205),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L205/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B205,'Env Ben'!$C:$C,$C205),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M205/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B205,'Env Ben'!$C:$C,$C205),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N205/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B205,'Env Ben'!$C:$C,$C205),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O205/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B205,'Env Ben'!$C:$C,$C205),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P205/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B205,'Env Ben'!$C:$C,$C205),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q205/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B205,'Env Ben'!$C:$C,$C205),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R205/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B205,'Env Ben'!$C:$C,$C205),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S205/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B205,'Env Ben'!$C:$C,$C205),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T205/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B205,'Env Ben'!$C:$C,$C205),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U205/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B205,'Env Ben'!$C:$C,$C205),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V205/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B205,'Env Ben'!$C:$C,$C205),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W205/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B205,'Env Ben'!$C:$C,$C205),\"\")","v":""}]
[null,2031,"December",{"$f":"IFERROR('Monthly Water Svgs'!D221/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B221,'Env Ben'!$C:$C,$C221),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E221/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B221,'Env Ben'!$C:$C,$C221),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F221/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B221,'Env Ben'!$C:$C,$C221),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G221/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B221,'Env Ben'!$C:$C,$C221),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H221/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B221,'Env Ben'!$C:$C,$C221),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I221/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B221,'Env Ben'!$C:$C,$C221),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J221/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B221,'Env Ben'!$C:$C,$C221),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K221/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B221,'Env Ben'!$C:$C,$C221),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L221/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B221,'Env Ben'!$C:$C,$C221),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M221/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B221,'Env Ben'!$C:$C,$C221),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N221/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B221,'Env Ben'!$C:$C,$C221),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O221/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B221,'Env Ben'!$C:$C,$C221),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P221/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B221,'Env Ben'!$C:$C,$C221),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q221/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B221,'Env Ben'!$C:$C,$C221),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R221/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B221,'Env Ben'!$C:$C,$C221),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S221/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B221,'Env Ben'!$C:$C,$C221),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T221/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B221,'Env Ben'!$C:$C,$C221),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U221/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B221,'Env Ben'!$C:$C,$C221),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V221/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B221,'Env Ben'!$C:$C,$C221),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W221/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B221,'Env Ben'!$C:$C,$C221),\"\")","v":""}]
[null,2033,"May",{"$f":"IFERROR('Monthly Water Svgs'!D238/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B238,'Env Ben'!$C:$C,$C238),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E238/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B238,'Env Ben'!$C:$C,$C238),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F238/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B238,'Env Ben'!$C:$C,$C238),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G238/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B238,'Env Ben'!$C:$C,$C238),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H238/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B238,'Env Ben'!$C:$C,$C238),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I238/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B238,'Env Ben'!$C:$C,$C238),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J238/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B238,'Env Ben'!$C:$C,$C238),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K238/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B238,'Env Ben'!$C:$C,$C238),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L238/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B238,'Env Ben'!$C:$C,$C238),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M238/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B238,'Env Ben'!$C:$C,$C238),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N238/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B238,'Env Ben'!$C:$C,$C238),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O238/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B238,'Env Ben'!$C:$C,$C238),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P238/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B238,'Env Ben'!$C:$C,$C238),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q238/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B238,'Env Ben'!$C:$C,$C238),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R238/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B238,'Env Ben'!$C:$C,$C238),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S238/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B238,'Env Ben'!$C:$C,$C238),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T238/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B238,'Env Ben'!$C:$C,$C238),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U238/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B238,'Env Ben'!$C:$C,$C238),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V238/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B238,'Env Ben'!$C:$C,$C238),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W238/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B238,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B238,'Env Ben'!$C:$C,$C238),\"\")","v":""}]
[null,2033,"December",{"$f":"IFERROR('Monthly Water Svgs'!D245/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B245,'Env Ben'!$C:$C,$C245),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E245/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B245,'Env Ben'!$C:$C,$C245),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F245/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B245,'Env Ben'!$C:$C,$C245),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G245/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B245,'Env Ben'!$C:$C,$C245),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H245/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B245,'Env Ben'!$C:$C,$C245),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I245/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B245,'Env Ben'!$C:$C,$C245),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J245/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B245,'Env Ben'!$C:$C,$C245),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K245/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B245,'Env Ben'!$C:$C,$C245),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L245/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B245,'Env Ben'!$C:$C,$C245),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M245/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B245,'Env Ben'!$C:$C,$C245),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N245/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B245,'Env Ben'!$C:$C,$C245),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O245/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B245,'Env Ben'!$C:$C,$C245),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P245/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B245,'Env Ben'!$C:$C,$C245),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q245/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B245,'Env Ben'!$C:$C,$C245),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R245/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B245,'Env Ben'!$C:$C,$C245),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S245/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B245,'Env Ben'!$C:$C,$C245),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T245/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B245,'Env Ben'!$C:$C,$C245),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U245/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B245,'Env Ben'!$C:$C,$C245),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V245/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B245,'Env Ben'!$C:$C,$C245),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W245/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B245,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B245,'Env Ben'!$C:$C,$C245),\"\")","v":""}]
[null,2035,"August",{"$f":"IFERROR('Monthly Water Svgs'!D265/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B265,'Env Ben'!$C:$C,$C265),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E265/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B265,'Env Ben'!$C:$C,$C265),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F265/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B265,'Env Ben'!$C:$C,$C265),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G265/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B265,'Env Ben'!$C:$C,$C265),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H265/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B265,'Env Ben'!$C:$C,$C265),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I265/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B265,'Env Ben'!$C:$C,$C265),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J265/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B265,'Env Ben'!$C:$C,$C265),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K265/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B265,'Env Ben'!$C:$C,$C265),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L265/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B265,'Env Ben'!$C:$C,$C265),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M265/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B265,'Env Ben'!$C:$C,$C265),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N265/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B265,'Env Ben'!$C:$C,$C265),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O265/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B265,'Env Ben'!$C:$C,$C265),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P265/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B265,'Env Ben'!$C:$C,$C265),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q265/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B265,'Env Ben'!$C:$C,$C265),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R265/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B265,'Env Ben'!$C:$C,$C265),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S265/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B265,'Env Ben'!$C:$C,$C265),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T265/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B265,'Env Ben'!$C:$C,$C265),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U265/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B265,'Env Ben'!$C:$C,$C265),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V265/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B265,'Env Ben'!$C:$C,$C265),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W265/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B265,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B265,'Env Ben'!$C:$C,$C265),\"\")","v":""}]
[null,2036,"March",{"$f":"IFERROR('Monthly Water Svgs'!D272/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B272,'Env Ben'!$C:$C,$C272),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E272/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B272,'Env Ben'!$C:$C,$C272),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F272/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B272,'Env Ben'!$C:$C,$C272),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G272/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B272,'Env Ben'!$C:$C,$C272),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H272/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B272,'Env Ben'!$C:$C,$C272),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I272/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B272,'Env Ben'!$C:$C,$C272),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J272/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B272,'Env Ben'!$C:$C,$C272),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K272/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B272,'Env Ben'!$C:$C,$C272),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L272/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B272,'Env Ben'!$C:$C,$C272),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M272/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B272,'Env Ben'!$C:$C,$C272),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N272/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B272,'Env Ben'!$C:$C,$C272),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O272/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B272,'Env Ben'!$C:$C,$C272),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P272/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B272,'Env Ben'!$C:$C,$C272),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q272/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B272,'Env Ben'!$C:$C,$C272),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R272/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B272,'Env Ben'!$C:$C,$C272),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S272/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B272,'Env Ben'!$C:$C,$C272),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T272/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B272,'Env Ben'!$C:$C,$C272),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U272/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B272,'Env Ben'!$C:$C,$C272),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V272/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B272,'Env Ben'!$C:$C,$C272),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W272/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B272,'Env Ben'!$C:$C,$C272),\"\")","v":""}]
[null,2037,"August",{"$f":"IFERROR('Monthly Water Svgs'!D289/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B289,'Env Ben'!$C:$C,$C289),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E289/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B289,'Env Ben'!$C:$C,$C289),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F289/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B289,'Env Ben'!$C:$C,$C289),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G289/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B289,'Env Ben'!$C:$C,$C289),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H289/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B289,'Env Ben'!$C:$C,$C289),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I289/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B289,'Env Ben'!$C:$C,$C289),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J289/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B289,'Env Ben'!$C:$C,$C289),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K289/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B289,'Env Ben'!$C:$C,$C289),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L289/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B289,'Env Ben'!$C:$C,$C289),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M289/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B289,'Env Ben'!$C:$C,$C289),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N289/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B289,'Env Ben'!$C:$C,$C289),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O289/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B289,'Env Ben'!$C:$C,$C289),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P289/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B289,'Env Ben'!$C:$C,$C289),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q289/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B289,'Env Ben'!$C:$C,$C289),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R289/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B289,'Env Ben'!$C:$C,$C289),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S289/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B289,'Env Ben'!$C:$C,$C289),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T289/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B289,'Env Ben'!$C:$C,$C289),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U289/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B289,'Env Ben'!$C:$C,$C289),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V289/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B289,'Env Ben'!$C:$C,$C289),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W289/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B289,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B289,'Env Ben'!$C:$C,$C289),\"\")","v":""}]
[null,2039,"April",{"$f":"IFERROR('Monthly Water Svgs'!D309/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B309,'Env Ben'!$C:$C,$C309),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E309/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B309,'Env Ben'!$C:$C,$C309),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F309/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B309,'Env Ben'!$C:$C,$C309),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G309/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B309,'Env Ben'!$C:$C,$C309),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H309/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B309,'Env Ben'!$C:$C,$C309),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I309/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B309,'Env Ben'!$C:$C,$C309),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J309/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B309,'Env Ben'!$C:$C,$C309),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K309/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B309,'Env Ben'!$C:$C,$C309),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L309/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B309,'Env Ben'!$C:$C,$C309),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M309/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B309,'Env Ben'!$C:$C,$C309),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N309/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B309,'Env Ben'!$C:$C,$C309),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O309/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B309,'Env Ben'!$C:$C,$C309),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P309/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B309,'Env Ben'!$C:$C,$C309),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q309/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B309,'Env Ben'!$C:$C,$C309),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R309/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B309,'Env Ben'!$C:$C,$C309),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S309/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B309,'Env Ben'!$C:$C,$C309),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T309/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B309,'Env Ben'!$C:$C,$C309),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U309/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B309,'Env Ben'!$C:$C,$C309),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V309/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B309,'Env Ben'!$C:$C,$C309),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W309/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B309,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B309,'Env Ben'!$C:$C,$C309),\"\")","v":""}]
[null,2039,"July",{"$f":"IFERROR('Monthly Water Svgs'!D312/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B312,'Env Ben'!$C:$C,$C312),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E312/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B312,'Env Ben'!$C:$C,$C312),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F312/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B312,'Env Ben'!$C:$C,$C312),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G312/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B312,'Env Ben'!$C:$C,$C312),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H312/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B312,'Env Ben'!$C:$C,$C312),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I312/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B312,'Env Ben'!$C:$C,$C312),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J312/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B312,'Env Ben'!$C:$C,$C312),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K312/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B312,'Env Ben'!$C:$C,$C312),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L312/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B312,'Env Ben'!$C:$C,$C312),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M312/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B312,'Env Ben'!$C:$C,$C312),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N312/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B312,'Env Ben'!$C:$C,$C312),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O312/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B312,'Env Ben'!$C:$C,$C312),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P312/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B312,'Env Ben'!$C:$C,$C312),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q312/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B312,'Env Ben'!$C:$C,$C312),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R312/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B312,'Env Ben'!$C:$C,$C312),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S312/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B312,'Env Ben'!$C:$C,$C312),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T312/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B312,'Env Ben'!$C:$C,$C312),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U312/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B312,'Env Ben'!$C:$C,$C312),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V312/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B312,'Env Ben'!$C:$C,$C312),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W312/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B312,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B312,'Env Ben'!$C:$C,$C312),\"\")","v":""}]
[null,2041,"March",{"$f":"IFERROR('Monthly Water Svgs'!D332/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B332,'Env Ben'!$C:$C,$C332),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E332/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B332,'Env Ben'!$C:$C,$C332),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F332/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B332,'Env Ben'!$C:$C,$C332),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G332/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B332,'Env Ben'!$C:$C,$C332),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H332/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B332,'Env Ben'!$C:$C,$C332),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I332/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B332,'Env Ben'!$C:$C,$C332),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J332/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B332,'Env Ben'!$C:$C,$C332),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K332/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B332,'Env Ben'!$C:$C,$C332),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L332/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B332,'Env Ben'!$C:$C,$C332),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M332/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B332,'Env Ben'!$C:$C,$C332),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N332/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B332,'Env Ben'!$C:$C,$C332),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O332/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B332,'Env Ben'!$C:$C,$C332),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P332/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B332,'Env Ben'!$C:$C,$C332),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q332/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B332,'Env Ben'!$C:$C,$C332),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R332/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B332,'Env Ben'!$C:$C,$C332),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S332/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B332,'Env Ben'!$C:$C,$C332),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T332/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B332,'Env Ben'!$C:$C,$C332),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U332/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B332,'Env Ben'!$C:$C,$C332),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V332/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B332,'Env Ben'!$C:$C,$C332),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W332/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B332,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B332,'Env Ben'!$C:$C,$C332),\"\")","v":""}]
[null,2041,"July",{"$f":"IFERROR('Monthly Water Svgs'!D336/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B336,'Env Ben'!$C:$C,$C336),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E336/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B336,'Env Ben'!$C:$C,$C336),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F336/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B336,'Env Ben'!$C:$C,$C336),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G336/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B336,'Env Ben'!$C:$C,$C336),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H336/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B336,'Env Ben'!$C:$C,$C336),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I336/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B336,'Env Ben'!$C:$C,$C336),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J336/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B336,'Env Ben'!$C:$C,$C336),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K336/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B336,'Env Ben'!$C:$C,$C336),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L336/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B336,'Env Ben'!$C:$C,$C336),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M336/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B336,'Env Ben'!$C:$C,$C336),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N336/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B336,'Env Ben'!$C:$C,$C336),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O336/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B336,'Env Ben'!$C:$C,$C336),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P336/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B336,'Env Ben'!$C:$C,$C336),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q336/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B336,'Env Ben'!$C:$C,$C336),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R336/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B336,'Env Ben'!$C:$C,$C336),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S336/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B336,'Env Ben'!$C:$C,$C336),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T336/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B336,'Env Ben'!$C:$C,$C336),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U336/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B336,'Env Ben'!$C:$C,$C336),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V336/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B336,'Env Ben'!$C:$C,$C336),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W336/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B336,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B336,'Env Ben'!$C:$C,$C336),\"\")","v":""}]
[null,2043,"March",{"$f":"IFERROR('Monthly Water Svgs'!D356/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B356,'Env Ben'!$C:$C,$C356),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E356/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B356,'Env Ben'!$C:$C,$C356),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F356/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B356,'Env Ben'!$C:$C,$C356),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G356/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B356,'Env Ben'!$C:$C,$C356),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H356/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B356,'Env Ben'!$C:$C,$C356),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I356/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B356,'Env Ben'!$C:$C,$C356),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J356/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B356,'Env Ben'!$C:$C,$C356),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K356/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B356,'Env Ben'!$C:$C,$C356),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L356/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B356,'Env Ben'!$C:$C,$C356),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M356/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B356,'Env Ben'!$C:$C,$C356),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N356/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B356,'Env Ben'!$C:$C,$C356),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O356/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B356,'Env Ben'!$C:$C,$C356),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P356/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B356,'Env Ben'!$C:$C,$C356),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q356/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B356,'Env Ben'!$C:$C,$C356),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R356/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B356,'Env Ben'!$C:$C,$C356),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S356/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B356,'Env Ben'!$C:$C,$C356),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T356/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B356,'Env Ben'!$C:$C,$C356),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U356/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B356,'Env Ben'!$C:$C,$C356),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V356/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B356,'Env Ben'!$C:$C,$C356),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W356/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B356,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B356,'Env Ben'!$C:$C,$C356),\"\")","v":""}]
[null,2043,"October",{"$f":"IFERROR('Monthly Water Svgs'!D363/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B363,'Env Ben'!$C:$C,$C363),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E363/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B363,'Env Ben'!$C:$C,$C363),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F363/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B363,'Env Ben'!$C:$C,$C363),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G363/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B363,'Env Ben'!$C:$C,$C363),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H363/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B363,'Env Ben'!$C:$C,$C363),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I363/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B363,'Env Ben'!$C:$C,$C363),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J363/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B363,'Env Ben'!$C:$C,$C363),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K363/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B363,'Env Ben'!$C:$C,$C363),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L363/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B363,'Env Ben'!$C:$C,$C363),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M363/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B363,'Env Ben'!$C:$C,$C363),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N363/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B363,'Env Ben'!$C:$C,$C363),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O363/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B363,'Env Ben'!$C:$C,$C363),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P363/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B363,'Env Ben'!$C:$C,$C363),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q363/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B363,'Env Ben'!$C:$C,$C363),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R363/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B363,'Env Ben'!$C:$C,$C363),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S363/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B363,'Env Ben'!$C:$C,$C363),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T363/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B363,'Env Ben'!$C:$C,$C363),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U363/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B363,'Env Ben'!$C:$C,$C363),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V363/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B363,'Env Ben'!$C:$C,$C363),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W363/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B363,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B363,'Env Ben'!$C:$C,$C363),\"\")","v":""}]
[null,2045,"June",{"$f":"IFERROR('Monthly Water Svgs'!D383/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B383,'Env Ben'!$C:$C,$C383),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E383/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B383,'Env Ben'!$C:$C,$C383),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F383/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B383,'Env Ben'!$C:$C,$C383),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G383/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B383,'Env Ben'!$C:$C,$C383),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H383/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B383,'Env Ben'!$C:$C,$C383),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I383/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B383,'Env Ben'!$C:$C,$C383),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J383/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B383,'Env Ben'!$C:$C,$C383),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K383/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B383,'Env Ben'!$C:$C,$C383),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L383/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B383,'Env Ben'!$C:$C,$C383),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M383/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B383,'Env Ben'!$C:$C,$C383),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N383/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B383,'Env Ben'!$C:$C,$C383),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O383/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B383,'Env Ben'!$C:$C,$C383),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P383/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B383,'Env Ben'!$C:$C,$C383),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q383/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B383,'Env Ben'!$C:$C,$C383),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R383/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B383,'Env Ben'!$C:$C,$C383),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S383/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B383,'Env Ben'!$C:$C,$C383),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T383/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B383,'Env Ben'!$C:$C,$C383),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U383/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B383,'Env Ben'!$C:$C,$C383),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V383/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B383,'Env Ben'!$C:$C,$C383),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W383/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B383,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B383,'Env Ben'!$C:$C,$C383),\"\")","v":""}]
[null,2046,"December",{"$f":"IFERROR('Monthly Water Svgs'!D401/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B401,'Env Ben'!$C:$C,$C401),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E401/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B401,'Env Ben'!$C:$C,$C401),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F401/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B401,'Env Ben'!$C:$C,$C401),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G401/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B401,'Env Ben'!$C:$C,$C401),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H401/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B401,'Env Ben'!$C:$C,$C401),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I401/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B401,'Env Ben'!$C:$C,$C401),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J401/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B401,'Env Ben'!$C:$C,$C401),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K401/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B401,'Env Ben'!$C:$C,$C401),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L401/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B401,'Env Ben'!$C:$C,$C401),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M401/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B401,'Env Ben'!$C:$C,$C401),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N401/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B401,'Env Ben'!$C:$C,$C401),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O401/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B401,'Env Ben'!$C:$C,$C401),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P401/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B401,'Env Ben'!$C:$C,$C401),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q401/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B401,'Env Ben'!$C:$C,$C401),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R401/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B401,'Env Ben'!$C:$C,$C401),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S401/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B401,'Env Ben'!$C:$C,$C401),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T401/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B401,'Env Ben'!$C:$C,$C401),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U401/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B401,'Env Ben'!$C:$C,$C401),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V401/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B401,'Env Ben'!$C:$C,$C401),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W401/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B401,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B401,'Env Ben'!$C:$C,$C401),\"\")","v":""}]
[null,2047,"June",{"$f":"IFERROR('Monthly Water Svgs'!D407/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B407,'Env Ben'!$C:$C,$C407),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E407/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B407,'Env Ben'!$C:$C,$C407),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F407/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B407,'Env Ben'!$C:$C,$C407),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G407/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B407,'Env Ben'!$C:$C,$C407),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H407/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B407,'Env Ben'!$C:$C,$C407),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I407/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B407,'Env Ben'!$C:$C,$C407),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J407/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B407,'Env Ben'!$C:$C,$C407),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K407/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B407,'Env Ben'!$C:$C,$C407),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L407/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B407,'Env Ben'!$C:$C,$C407),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M407/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B407,'Env Ben'!$C:$C,$C407),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N407/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B407,'Env Ben'!$C:$C,$C407),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O407/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B407,'Env Ben'!$C:$C,$C407),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P407/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B407,'Env Ben'!$C:$C,$C407),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q407/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B407,'Env Ben'!$C:$C,$C407),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R407/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B407,'Env Ben'!$C:$C,$C407),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S407/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B407,'Env Ben'!$C:$C,$C407),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T407/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B407,'Env Ben'!$C:$C,$C407),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U407/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B407,'Env Ben'!$C:$C,$C407),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V407/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B407,'Env Ben'!$C:$C,$C407),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W407/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B407,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B407,'Env Ben'!$C:$C,$C407),\"\")","v":""}]
[null,2048,"October",{"$f":"IFERROR('Monthly Water Svgs'!D423/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B423,'Env Ben'!$C:$C,$C423),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E423/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B423,'Env Ben'!$C:$C,$C423),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F423/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B423,'Env Ben'!$C:$C,$C423),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G423/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B423,'Env Ben'!$C:$C,$C423),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H423/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B423,'Env Ben'!$C:$C,$C423),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I423/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B423,'Env Ben'!$C:$C,$C423),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J423/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B423,'Env Ben'!$C:$C,$C423),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K423/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B423,'Env Ben'!$C:$C,$C423),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L423/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B423,'Env Ben'!$C:$C,$C423),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M423/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B423,'Env Ben'!$C:$C,$C423),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N423/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B423,'Env Ben'!$C:$C,$C423),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O423/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B423,'Env Ben'!$C:$C,$C423),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P423/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B423,'Env Ben'!$C:$C,$C423),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q423/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B423,'Env Ben'!$C:$C,$C423),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R423/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B423,'Env Ben'!$C:$C,$C423),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S423/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B423,'Env Ben'!$C:$C,$C423),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T423/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B423,'Env Ben'!$C:$C,$C423),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U423/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B423,'Env Ben'!$C:$C,$C423),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V423/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B423,'Env Ben'!$C:$C,$C423),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W423/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B423,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B423,'Env Ben'!$C:$C,$C423),\"\")","v":""}]
[null,2049,"September",{"$f":"IFERROR('Monthly Water Svgs'!D434/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B434,'Env Ben'!$C:$C,$C434),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E434/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B434,'Env Ben'!$C:$C,$C434),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F434/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B434,'Env Ben'!$C:$C,$C434),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G434/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B434,'Env Ben'!$C:$C,$C434),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H434/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B434,'Env Ben'!$C:$C,$C434),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I434/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B434,'Env Ben'!$C:$C,$C434),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J434/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B434,'Env Ben'!$C:$C,$C434),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K434/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B434,'Env Ben'!$C:$C,$C434),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L434/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B434,'Env Ben'!$C:$C,$C434),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M434/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B434,'Env Ben'!$C:$C,$C434),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N434/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B434,'Env Ben'!$C:$C,$C434),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O434/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B434,'Env Ben'!$C:$C,$C434),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P434/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B434,'Env Ben'!$C:$C,$C434),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q434/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B434,'Env Ben'!$C:$C,$C434),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R434/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B434,'Env Ben'!$C:$C,$C434),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S434/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B434,'Env Ben'!$C:$C,$C434),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T434/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B434,'Env Ben'!$C:$C,$C434),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U434/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B434,'Env Ben'!$C:$C,$C434),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V434/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B434,'Env Ben'!$C:$C,$C434),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W434/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B434,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B434,'Env Ben'!$C:$C,$C434),\"\")","v":""}]
[null,2050,"June",{"$f":"IFERROR('Monthly Water Svgs'!D443/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B443,'Env Ben'!$C:$C,$C443),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E443/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B443,'Env Ben'!$C:$C,$C443),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F443/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B443,'Env Ben'!$C:$C,$C443),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G443/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B443,'Env Ben'!$C:$C,$C443),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H443/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B443,'Env Ben'!$C:$C,$C443),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I443/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B443,'Env Ben'!$C:$C,$C443),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J443/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B443,'Env Ben'!$C:$C,$C443),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K443/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B443,'Env Ben'!$C:$C,$C443),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L443/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B443,'Env Ben'!$C:$C,$C443),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M443/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B443,'Env Ben'!$C:$C,$C443),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N443/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B443,'Env Ben'!$C:$C,$C443),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O443/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B443,'Env Ben'!$C:$C,$C443),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P443/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B443,'Env Ben'!$C:$C,$C443),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q443/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B443,'Env Ben'!$C:$C,$C443),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R443/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B443,'Env Ben'!$C:$C,$C443),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S443/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B443,'Env Ben'!$C:$C,$C443),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T443/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B443,'Env Ben'!$C:$C,$C443),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U443/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B443,'Env Ben'!$C:$C,$C443),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V443/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B443,'Env Ben'!$C:$C,$C443),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W443/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B443,'Env Ben'!$C:$C,$C443),\"\")","v":""}]
[null,2050,"July",{"$f":"IFERROR('Monthly Water Svgs'!D444/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B444,'Env Ben'!$C:$C,$C444),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E444/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B444,'Env Ben'!$C:$C,$C444),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F444/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B444,'Env Ben'!$C:$C,$C444),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G444/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B444,'Env Ben'!$C:$C,$C444),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H444/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B444,'Env Ben'!$C:$C,$C444),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I444/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B444,'Env Ben'!$C:$C,$C444),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J444/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B444,'Env Ben'!$C:$C,$C444),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K444/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B444,'Env Ben'!$C:$C,$C444),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L444/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B444,'Env Ben'!$C:$C,$C444),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M444/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B444,'Env Ben'!$C:$C,$C444),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N444/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B444,'Env Ben'!$C:$C,$C444),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O444/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B444,'Env Ben'!$C:$C,$C444),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P444/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B444,'Env Ben'!$C:$C,$C444),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q444/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B444,'Env Ben'!$C:$C,$C444),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R444/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B444,'Env Ben'!$C:$C,$C444),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S444/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B444,'Env Ben'!$C:$C,$C444),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T444/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B444,'Env Ben'!$C:$C,$C444),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U444/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B444,'Env Ben'!$C:$C,$C444),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V444/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B444,'Env Ben'!$C:$C,$C444),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W444/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B444,'Env Ben'!$C:$C,$C444),\"\")","v":""}]
[null,2050,"August",{"$f":"IFERROR('Monthly Water Svgs'!D445/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B445,'Env Ben'!$C:$C,$C445),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E445/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B445,'Env Ben'!$C:$C,$C445),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F445/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B445,'Env Ben'!$C:$C,$C445),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G445/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B445,'Env Ben'!$C:$C,$C445),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H445/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B445,'Env Ben'!$C:$C,$C445),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I445/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B445,'Env Ben'!$C:$C,$C445),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J445/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B445,'Env Ben'!$C:$C,$C445),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K445/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B445,'Env Ben'!$C:$C,$C445),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L445/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B445,'Env Ben'!$C:$C,$C445),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M445/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B445,'Env Ben'!$C:$C,$C445),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N445/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B445,'Env Ben'!$C:$C,$C445),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O445/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B445,'Env Ben'!$C:$C,$C445),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P445/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B445,'Env Ben'!$C:$C,$C445),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q445/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B445,'Env Ben'!$C:$C,$C445),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R445/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B445,'Env Ben'!$C:$C,$C445),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S445/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B445,'Env Ben'!$C:$C,$C445),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T445/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B445,'Env Ben'!$C:$C,$C445),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U445/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B445,'Env Ben'!$C:$C,$C445),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V445/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B445,'Env Ben'!$C:$C,$C445),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W445/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B445,'Env Ben'!$C:$C,$C445),\"\")","v":""}]
[null,2050,"September",{"$f":"IFERROR('Monthly Water Svgs'!D446/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B446,'Env Ben'!$C:$C,$C446),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E446/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B446,'Env Ben'!$C:$C,$C446),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F446/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B446,'Env Ben'!$C:$C,$C446),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G446/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B446,'Env Ben'!$C:$C,$C446),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H446/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B446,'Env Ben'!$C:$C,$C446),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I446/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B446,'Env Ben'!$C:$C,$C446),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J446/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B446,'Env Ben'!$C:$C,$C446),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K446/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B446,'Env Ben'!$C:$C,$C446),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L446/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B446,'Env Ben'!$C:$C,$C446),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M446/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B446,'Env Ben'!$C:$C,$C446),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N446/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B446,'Env Ben'!$C:$C,$C446),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O446/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B446,'Env Ben'!$C:$C,$C446),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P446/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B446,'Env Ben'!$C:$C,$C446),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q446/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B446,'Env Ben'!$C:$C,$C446),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R446/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B446,'Env Ben'!$C:$C,$C446),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S446/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B446,'Env Ben'!$C:$C,$C446),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T446/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B446,'Env Ben'!$C:$C,$C446),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U446/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B446,'Env Ben'!$C:$C,$C446),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V446/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B446,'Env Ben'!$C:$C,$C446),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W446/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B446,'Env Ben'!$C:$C,$C446),\"\")","v":""}]
[null,2050,"October",{"$f":"IFERROR('Monthly Water Svgs'!D447/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B447,'Env Ben'!$C:$C,$C447),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E447/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B447,'Env Ben'!$C:$C,$C447),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F447/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B447,'Env Ben'!$C:$C,$C447),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G447/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B447,'Env Ben'!$C:$C,$C447),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H447/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B447,'Env Ben'!$C:$C,$C447),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I447/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B447,'Env Ben'!$C:$C,$C447),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J447/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B447,'Env Ben'!$C:$C,$C447),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K447/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B447,'Env Ben'!$C:$C,$C447),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L447/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B447,'Env Ben'!$C:$C,$C447),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M447/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B447,'Env Ben'!$C:$C,$C447),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N447/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B447,'Env Ben'!$C:$C,$C447),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O447/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B447,'Env Ben'!$C:$C,$C447),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P447/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B447,'Env Ben'!$C:$C,$C447),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q447/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B447,'Env Ben'!$C:$C,$C447),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R447/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B447,'Env Ben'!$C:$C,$C447),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S447/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B447,'Env Ben'!$C:$C,$C447),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T447/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B447,'Env Ben'!$C:$C,$C447),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U447/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B447,'Env Ben'!$C:$C,$C447),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V447/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B447,'Env Ben'!$C:$C,$C447),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W447/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B447,'Env Ben'!$C:$C,$C447),\"\")","v":""}]
[null,2050,"November",{"$f":"IFERROR('Monthly Water Svgs'!D448/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B448,'Env Ben'!$C:$C,$C448),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E448/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B448,'Env Ben'!$C:$C,$C448),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F448/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B448,'Env Ben'!$C:$C,$C448),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G448/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B448,'Env Ben'!$C:$C,$C448),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H448/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B448,'Env Ben'!$C:$C,$C448),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I448/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B448,'Env Ben'!$C:$C,$C448),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J448/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B448,'Env Ben'!$C:$C,$C448),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K448/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B448,'Env Ben'!$C:$C,$C448),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L448/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B448,'Env Ben'!$C:$C,$C448),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M448/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B448,'Env Ben'!$C:$C,$C448),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N448/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B448,'Env Ben'!$C:$C,$C448),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O448/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B448,'Env Ben'!$C:$C,$C448),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P448/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B448,'Env Ben'!$C:$C,$C448),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q448/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B448,'Env Ben'!$C:$C,$C448),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R448/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B448,'Env Ben'!$C:$C,$C448),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S448/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B448,'Env Ben'!$C:$C,$C448),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T448/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B448,'Env Ben'!$C:$C,$C448),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U448/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B448,'Env Ben'!$C:$C,$C448),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V448/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B448,'Env Ben'!$C:$C,$C448),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W448/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B448,'Env Ben'!$C:$C,$C448),\"\")","v":""}]
[null,2050,"December",{"$f":"IFERROR('Monthly Water Svgs'!D449/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B449,'Env Ben'!$C:$C,$C449),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!E449/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B449,'Env Ben'!$C:$C,$C449),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!F449/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B449,'Env Ben'!$C:$C,$C449),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!G449/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B449,'Env Ben'!$C:$C,$C449),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!H449/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B449,'Env Ben'!$C:$C,$C449),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!I449/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B449,'Env Ben'!$C:$C,$C449),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!J449/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B449,'Env Ben'!$C:$C,$C449),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!K449/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B449,'Env Ben'!$C:$C,$C449),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!L449/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B449,'Env Ben'!$C:$C,$C449),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!M449/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B449,'Env Ben'!$C:$C,$C449),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!N449/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B449,'Env Ben'!$C:$C,$C449),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!O449/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B449,'Env Ben'!$C:$C,$C449),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!P449/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B449,'Env Ben'!$C:$C,$C449),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!Q449/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B449,'Env Ben'!$C:$C,$C449),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!R449/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B449,'Env Ben'!$C:$C,$C449),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!S449/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B449,'Env Ben'!$C:$C,$C449),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!T449/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B449,'Env Ben'!$C:$C,$C449),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!U449/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B449,'Env Ben'!$C:$C,$C449),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!V449/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B449,'Env Ben'!$C:$C,$C449),\"\")","v":""},{"$f":"IFERROR('Monthly Water Svgs'!W449/Reference!$D$5*Reference!$D$4*SUMIFS(INDEX('Env Ben'!$D:$J,0,\nIF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$3,1,IF(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0))='Env Ben'!$D$4,1,\nMATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B449,'Marginal Supply'!$B$6:$AL$6,0)),'Env Ben'!$D$5:$J$5,0)))\n),'Env Ben'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Env Ben'!$B:$B,$B449,'Env Ben'!$C:$C,$C449),\"\")","v":""}]

{"sheet":"Marg Elec EI by Measure","index":12,"n_rows":448,"n_cols":23,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Monthly Marginal EI by Measure",null,null,null,null,null,"Resource Balance Year",2016]
[]
["Units: kWh/AF",null,null,"Measure ID#"]
[null,"Year","Month",{"$f":"TRANSPOSE(Inputs!C12:C31)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,2014,"January",{"$f":"IFERROR(IF($B5<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B5<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B5<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B5<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B5<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B5<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B5<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B5<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B5<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B5<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B5<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B5<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B5<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B5<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B5<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B5<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B5<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B5<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B5<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B5<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B5,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B5,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,{"$f":"B5","v":2014},"February",{"$f":"IFERROR(IF($B6<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B6<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B6<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B6<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B6<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B6<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B6<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B6<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B6<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B6<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B6<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B6<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B6<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B6<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B6<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B6<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B6<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B6<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B6<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B6<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B6,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B6,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2014,"March",{"$f":"IFERROR(IF($B7<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B7<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B7<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B7<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B7<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B7<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B7<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B7<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B7<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B7<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B7<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B7<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B7<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B7<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B7<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B7<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B7<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B7<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B7<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B7<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B7,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B7,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2014,"April",{"$f":"IFERROR(IF($B8<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B8<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B8<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B8<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B8<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B8<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B8<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B8<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B8<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B8<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B8<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B8<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B8<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B8<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B8<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B8<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B8<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B8<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B8<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B8<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B8,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B8,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2014,"May",{"$f":"IFERROR(IF($B9<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B9<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B9<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B9<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B9<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B9<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B9<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B9<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B9<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B9<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B9<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B9<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B9<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B9<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B9<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B9<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B9<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B9<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B9<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B9<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B9,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B9,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2014,"June",{"$f":"IFERROR(IF($B10<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B10<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B10<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B10<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B10<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B10<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B10<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B10<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B10<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B10<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B10<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B10<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B10<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B10<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B10<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B10<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B10<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B10<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B10<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B10<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B10,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B10,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2014,"July",{"$f":"IFERROR(IF($B11<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B11<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B11<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B11<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B11<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B11<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B11<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B11<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B11<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B11<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B11<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B11<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B11<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B11<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B11<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B11<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B11<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B11<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B11<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B11<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B11,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B11,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2014,"August",{"$f":"IFERROR(IF($B12<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B12<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B12<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B12<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B12<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B12<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B12<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B12<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B12<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B12<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B12<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B12<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B12<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B12<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B12<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B12<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B12<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B12<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B12<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B12<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B12,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B12,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2014,"September",{"$f":"IFERROR(IF($B13<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B13<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B13<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B13<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B13<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B13<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B13<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B13<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B13<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B13<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B13<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B13<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B13<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B13<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B13<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B13<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B13<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B13<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B13<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B13<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B13,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B13,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2014,"October",{"$f":"IFERROR(IF($B14<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B14<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B14<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B14<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B14<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B14<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B14<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B14<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B14<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B14<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B14<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B14<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B14<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B14<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B14<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B14<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B14<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B14<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B14<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B14<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B14,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B14,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2014,"November",{"$f":"IFERROR(IF($B15<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B15<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B15<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B15<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B15<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B15<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B15<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B15<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B15<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B15<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B15<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B15<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B15<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B15<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B15<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B15<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B15<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B15<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B15<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B15<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B15,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B15,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2014,"December",{"$f":"IFERROR(IF($B16<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B16<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B16<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B16<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B16<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B16<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B16<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B16<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B16<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B16<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B16<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B16<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B16<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B16<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B16<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B16<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B16<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B16<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B16<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B16<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B16,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B16,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2015,"January",{"$f":"IFERROR(IF($B17<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B17<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B17<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B17<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B17<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B17<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B17<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B17<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B17<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B17<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B17<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B17<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B17<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B17<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B17<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B17<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B17<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B17<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B17<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B17<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B17,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B17,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,{"$f":"B17","v":2015},"February",{"$f":"IFERROR(IF($B18<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B18<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B18<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B18<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B18<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B18<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B18<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B18<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B18<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B18<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B18<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B18<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B18<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B18<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B18<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B18<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B18<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B18<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B18<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B18<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B18,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B18,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2015,"March",{"$f":"IFERROR(IF($B19<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B19<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B19<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B19<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B19<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B19<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B19<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B19<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B19<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B19<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B19<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B19<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B19<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B19<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B19<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B19<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B19<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B19<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B19<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B19<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B19,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B19,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2015,"April",{"$f":"IFERROR(IF($B20<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B20<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B20<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B20<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B20<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B20<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B20<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B20<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B20<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B20<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B20<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B20<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B20<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B20<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B20<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B20<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B20<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B20<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B20<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B20<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B20,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B20,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2015,"May",{"$f":"IFERROR(IF($B21<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B21<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B21<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B21<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B21<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B21<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B21<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B21<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B21<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B21<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B21<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B21<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B21<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B21<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B21<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B21<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B21<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B21<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B21<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B21<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B21,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B21,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2015,"June",{"$f":"IFERROR(IF($B22<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B22<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B22<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B22<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B22<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B22<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B22<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B22<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B22<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B22<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B22<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B22<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B22<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B22<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B22<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B22<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B22<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B22<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B22<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B22<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B22,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B22,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2015,"July",{"$f":"IFERROR(IF($B23<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B23<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B23<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B23<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B23<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B23<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B23<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B23<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B23<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B23<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B23<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B23<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B23<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B23<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B23<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B23<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B23<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B23<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B23<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B23<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B23,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B23,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2015,"August",{"$f":"IFERROR(IF($B24<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B24<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B24<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B24<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B24<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B24<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B24<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B24<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B24<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B24<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B24<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B24<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B24<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B24<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B24<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B24<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B24<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B24<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B24<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B24<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B24,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B24,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2015,"September",{"$f":"IFERROR(IF($B25<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B25<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B25<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B25<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B25<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B25<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B25<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B25<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B25<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B25<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B25<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B25<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B25<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B25<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B25<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B25<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B25<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B25<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B25<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B25<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B25,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B25,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2015,"October",{"$f":"IFERROR(IF($B26<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B26<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B26<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B26<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B26<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B26<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B26<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B26<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B26<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B26<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B26<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B26<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B26<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B26<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B26<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B26<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B26<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B26<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B26<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B26<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B26,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B26,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2015,"November",{"$f":"IFERROR(IF($B27<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B27<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B27<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B27<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B27<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B27<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B27<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B27<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B27<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B27<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B27<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B27<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B27<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B27<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B27<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B27<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B27<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B27<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B27<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B27<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B27,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B27,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2015,"December",{"$f":"IFERROR(IF($B28<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B28<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B28<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B28<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B28<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B28<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B28<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B28<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B28<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B28<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B28<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B28<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B28<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B28<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B28<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B28<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B28<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B28<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B28<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0},{"$f":"IFERROR(IF($B28<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B28,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B28,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":0}]
[null,2016,"January",{"$f":"IFERROR(IF($B29<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B29<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B29<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B29<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B29<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B29<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B29<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B29<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B29<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B29<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B29<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B29<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B29<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B29<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B29<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B29<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B29<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B29<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B29<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B29<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B29,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B29,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,{"$f":"B29","v":2016},"February",{"$f":"IFERROR(IF($B30<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B30<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B30<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B30<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B30<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B30<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B30<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B30<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B30<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B30<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B30<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B30<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B30<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B30<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B30<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B30<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B30<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B30<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B30<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B30<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B30,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B30,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2016,"March",{"$f":"IFERROR(IF($B31<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B31<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B31<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B31<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B31<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B31<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B31<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B31<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B31<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B31<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B31<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B31<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B31<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B31<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B31<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B31<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B31<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B31<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B31<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B31<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B31,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B31,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2016,"December",{"$f":"IFERROR(IF($B40<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B40<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B40<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B40<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B40<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B40<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B40<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B40<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B40<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B40<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B40<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B40<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B40<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B40<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B40<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B40<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B40<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B40<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B40<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B40<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B40,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B40,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2018,"April",{"$f":"IFERROR(IF($B56<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B56<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B56<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B56<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B56<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B56<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B56<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B56<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B56<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B56<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B56<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B56<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B56<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B56<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B56<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B56<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B56<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B56<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B56<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B56<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B56,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B56,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2018,"November",{"$f":"IFERROR(IF($B63<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B63<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B63<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B63<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B63<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B63<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B63<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B63<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B63<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B63<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B63<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B63<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B63<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B63<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B63<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B63<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B63<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B63<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B63<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B63<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B63,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B63,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2020,"March",{"$f":"IFERROR(IF($B79<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B79<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B79<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B79<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B79<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B79<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B79<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B79<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B79<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B79<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B79<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B79<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B79<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B79<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B79<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B79<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B79<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B79<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B79<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B79<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B79,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B79,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2021,"May",{"$f":"IFERROR(IF($B93<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B93<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B93<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B93<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B93<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B93<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B93<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B93<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B93<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B93<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B93<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B93<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B93<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B93<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B93<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B93<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B93<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B93<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B93<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B93<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B93,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B93,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2022,"July",{"$f":"IFERROR(IF($B107<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B107<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B107<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B107<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B107<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B107<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B107<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B107<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B107<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B107<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B107<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B107<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B107<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B107<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B107<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B107<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B107<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B107<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B107<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B107<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B107,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B107,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2023,"November",{"$f":"IFERROR(IF($B123<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B123<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B123<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B123<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B123<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B123<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B123<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B123<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B123<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B123<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B123<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B123<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B123<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B123<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B123<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B123<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B123<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B123<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B123<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B123<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B123,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B123,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2024,"June",{"$f":"IFERROR(IF($B130<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B130<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B130<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B130<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B130<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B130<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B130<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B130<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B130<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B130<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B130<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B130<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B130<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B130<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B130<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B130<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B130<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B130<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B130<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B130<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B130,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B130,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2025,"August",{"$f":"IFERROR(IF($B144<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B144<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B144<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B144<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B144<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B144<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B144<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B144<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B144<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B144<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B144<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B144<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B144<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B144<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B144<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B144<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B144<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B144<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B144<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B144<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B144,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B144,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2026,"June",{"$f":"IFERROR(IF($B154<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B154<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B154<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B154<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B154<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B154<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B154<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B154<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B154<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B154<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B154<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B154<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B154<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B154<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B154<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B154<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B154<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B154<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B154<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B154<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B154,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B154,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,{"$f":"B173","v":2028},"February",{"$f":"IFERROR(IF($B174<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B174<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B174<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B174<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B174<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B174<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B174<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B174<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B174<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B174<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B174<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B174<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B174<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B174<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B174<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B174<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B174<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B174<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B174<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B174<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B174,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B174,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2028,"May",{"$f":"IFERROR(IF($B177<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B177<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B177<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B177<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B177<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B177<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B177<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B177<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B177<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B177<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B177<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B177<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B177<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B177<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B177<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B177<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B177<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B177<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B177<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B177<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B177,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B177,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2030,"January",{"$f":"IFERROR(IF($B197<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B197<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B197<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B197<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B197<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B197<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B197<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B197<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B197<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B197<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B197<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B197<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B197<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B197<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B197<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B197<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B197<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B197<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B197<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B197<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B197,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B197,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2030,"September",{"$f":"IFERROR(IF($B205<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B205<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B205<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B205<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B205<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B205<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B205<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B205<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B205<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B205<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B205<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B205<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B205<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B205<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B205<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B205<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B205<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B205<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B205<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B205<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B205,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B205,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2032,"January",{"$f":"IFERROR(IF($B221<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B221<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B221<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B221<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B221<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B221<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B221<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B221<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B221<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B221<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B221<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B221<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B221<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B221<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B221<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B221<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B221<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B221<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B221<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B221<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B221,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B221,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2033,"September",{"$f":"IFERROR(IF($B241<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B241<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B241<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B241<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B241<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B241<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B241<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B241<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B241<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B241<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B241<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B241<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B241<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B241<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B241<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B241<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B241<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B241<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B241<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B241<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B241,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B241,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2033,"December",{"$f":"IFERROR(IF($B244<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B244<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B244<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B244<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B244<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B244<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B244<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B244<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B244<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B244<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B244<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B244<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B244<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B244<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B244<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B244<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B244<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B244<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B244<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B244<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B244,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B244,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2034,"December",{"$f":"IFERROR(IF($B256<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B256<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B256<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B256<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B256<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B256<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B256<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B256<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B256<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B256<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B256<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B256<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B256<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B256<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B256<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B256<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B256<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B256<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B256<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B256<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B256,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B256,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2036,"April",{"$f":"IFERROR(IF($B272<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B272<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B272<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B272<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B272<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B272<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B272<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B272<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B272<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B272<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B272<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B272<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B272<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B272<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B272<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B272<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B272<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B272<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B272<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B272<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B272,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B272,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2037,"August",{"$f":"IFERROR(IF($B288<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B288<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B288<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B288<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B288<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B288<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B288<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B288<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B288<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B288<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B288<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B288<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B288<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B288<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B288<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B288<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B288<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B288<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B288<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B288<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B288,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B288,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2039,"April",{"$f":"IFERROR(IF($B308<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B308<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B308<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B308<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B308<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B308<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B308<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B308<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B308<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B308<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B308<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B308<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B308<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B308<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B308<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B308<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B308<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B308<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B308<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B308<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B308,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B308,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2039,"July",{"$f":"IFERROR(IF($B311<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B311<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B311<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B311<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B311<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B311<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B311<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B311<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B311<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B311<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B311<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B311<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B311<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B311<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B311<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B311<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B311<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B311<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B311<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B311<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B311,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B311,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2041,"July",{"$f":"IFERROR(IF($B335<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B335<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B335<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B335<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B335<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B335<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B335<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B335<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B335<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B335<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B335<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B335<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B335<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B335<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B335<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B335<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B335<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B335<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B335<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B335<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B335,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B335,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2041,"November",{"$f":"IFERROR(IF($B339<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B339<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B339<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B339<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B339<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B339<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B339<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B339<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B339<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B339<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B339<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B339<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B339<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B339<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B339<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B339<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B339<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B339<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B339<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B339<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B339,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B339,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2043,"March",{"$f":"IFERROR(IF($B355<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B355<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B355<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B355<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B355<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B355<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B355<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B355<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B355<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B355<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B355<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B355<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B355<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B355<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B355<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B355<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B355<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B355<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B355<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B355<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B355,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B355,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2043,"October",{"$f":"IFERROR(IF($B362<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B362<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B362<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B362<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B362<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B362<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B362<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B362<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B362<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B362<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B362<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B362<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B362<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B362<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B362<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B362<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B362<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B362<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B362<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B362<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B362,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B362,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2045,"June",{"$f":"IFERROR(IF($B382<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B382<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B382<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B382<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B382<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B382<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B382<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B382<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B382<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B382<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B382<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B382<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B382<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B382<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B382<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B382<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B382<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B382<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B382<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B382<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B382,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B382,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2046,"November",{"$f":"IFERROR(IF($B399<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B399<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B399<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B399<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B399<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B399<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B399<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B399<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B399<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B399<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B399<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B399<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B399<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B399<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B399<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B399<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B399<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B399<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B399<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B399<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B399,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B399,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2047,"June",{"$f":"IFERROR(IF($B406<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B406<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B406<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B406<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B406<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B406<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B406<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B406<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B406<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B406<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B406<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B406<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B406<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B406<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B406<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B406<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B406<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B406<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B406<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B406<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B406,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B406,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2048,"October",{"$f":"IFERROR(IF($B422<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B422<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B422<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B422<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B422<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B422<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B422<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B422<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B422<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B422<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B422<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B422<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B422<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B422<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B422<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B422<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B422<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B422<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B422<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B422<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B422,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B422,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2049,"September",{"$f":"IFERROR(IF($B433<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B433<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B433<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B433<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B433<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B433<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B433<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B433<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B433<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B433<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B433<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B433<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B433<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B433<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B433<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B433<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B433<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B433<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B433<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B433<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B433,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B433,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2050,"June",{"$f":"IFERROR(IF($B442<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B442<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B442<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B442<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B442<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B442<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B442<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B442<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B442<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B442<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B442<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B442<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B442<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B442<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B442<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B442<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B442<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B442<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B442<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B442<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B442,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B442,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2050,"July",{"$f":"IFERROR(IF($B443<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B443<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B443<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B443<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B443<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B443<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B443<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B443<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B443<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B443<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B443<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B443<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B443<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B443<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B443<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B443<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B443<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B443<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B443<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B443<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B443,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B443,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2050,"August",{"$f":"IFERROR(IF($B444<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B444<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B444<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B444<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B444<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B444<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B444<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B444<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B444<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B444<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B444<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B444<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B444<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B444<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B444<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B444<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B444<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B444<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B444<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B444<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B444,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B444,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2050,"September",{"$f":"IFERROR(IF($B445<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B445<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B445<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B445<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B445<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B445<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B445<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B445<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B445<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B445<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B445<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B445<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B445<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B445<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B445<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B445<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B445<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B445<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B445<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B445<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B445,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B445,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2050,"October",{"$f":"IFERROR(IF($B446<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B446<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B446<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B446<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B446<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B446<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B446<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B446<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B446<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B446<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B446<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B446<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B446<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B446<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B446<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B446<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B446<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B446<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B446<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B446<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B446,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B446,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2050,"November",{"$f":"IFERROR(IF($B447<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B447<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B447<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B447<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B447<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B447<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B447<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B447<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B447<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B447<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B447<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B447<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B447<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B447<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B447<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B447<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B447<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B447<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B447<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B447<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B447,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B447,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]
[null,2050,"December",{"$f":"IFERROR(IF($B448<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(D$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B448<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(E$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B448<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(F$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B448<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(G$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B448<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(H$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B448<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(I$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B448<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(J$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B448<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(K$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B448<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(L$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B448<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(M$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B448<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(N$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B448<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(O$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B448<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(P$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B448<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(Q$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B448<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(R$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B448<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(S$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B448<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(T$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B448<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(U$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B448<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(V$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"},{"$f":"IFERROR(IF($B448<$H$1,\n(SUMIFS('Hist. Supply'!$P$7:$P$86,\n'Hist. Supply'!$A$7:$A$86,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$E$7:$E$86,\"IOU\",\n'Hist. Supply'!$C$7:$C$86,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'Hist. Supply'!$D$7:$D$86,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1))),\nIFERROR((SUMIFS(INDEX('All EI'!$F:$N,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$F$4:$N$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$O:$W,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$O$4:$W$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+(SUMIFS(INDEX('All EI'!$X:$AF,0,MATCH(INDEX('Marginal Supply'!$B$7:$AL$16,MATCH(INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),'Marginal Supply'!$A$7:$A$16,0),MATCH($B448,'Marginal Supply'!$B$6:$AL$6,0)),'All EI'!$X$4:$AF$4,0)),\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"))\n+SUMIFS('All EI'!$AG:$AG,\n'All EI'!$A:$A,INDEX(Inputs!$I$12:$I$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$B:$B,$B448,\n'All EI'!$C:$C,INDEX(Inputs!$J$12:$J$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$D:$D,INDEX(Inputs!$K$12:$K$31,MATCH(W$4,Inputs!$C$12:$C$31,0),1),\n'All EI'!$E:$E,\"IOU\"),\"-\")),\"\")","v":"-"}]

{"sheet":"All EI","index":13,"n_rows":2964,"n_cols":33,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Energy Intensity"]
[]
["Units: kWh/AF",null,null,null,null,"Extraction and Conveyance",null,null,null,null,null,null,null,null,"Treatment",null,null,null,null,null,null,null,null,"Distribution"]
["Region","Year","Urban vs. Ag","Indoor vs. Outdoor","IOU vs. Non-IOU",{"$f":"SupplyTypes","v":"Seawater Desal"},"Brackish Desal","Recycled Water","Groundwater","Local Deliveries","Local Imported Deliveries","CRA","CVP and Other Federal Deliveries","SWP",{"$f":"SupplyTypes","v":"Seawater Desal"},"Brackish Desal","Recycled Water","Groundwater","Local Deliveries","Local Imported Deliveries","CRA","CVP and Other Federal Deliveries","SWP",{"$f":"SupplyTypes","v":"Seawater Desal"},"Brackish Desal","Recycled Water","Groundwater","Local Deliveries","Local Imported Deliveries","CRA","CVP and Other Federal Deliveries","SWP","WW Systems"]
["NC",2014,"Urban","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E5,'E+C EI'!$B$7:$B$26,$A5)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E5,'E+C EI'!$B$7:$B$26,$A5)","v":157.91999999999999},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E5,'E+C EI'!$B$7:$B$26,$A5)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E5,'E+C EI'!$B$7:$B$26,$A5)","v":105.02},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E5,'E+C EI'!$B$7:$B$26,$A5)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E5,'E+C EI'!$B$7:$B$26,$A5)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E5,'E+C EI'!$B$7:$B$26,$A5)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E5,'E+C EI'!$B$7:$B$26,$A5)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E5,'E+C EI'!$B$7:$B$26,$A5)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B5,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E5,'Treatment EI'!$B$7:$B$42,$C5)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B5,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E5,'Treatment EI'!$B$7:$B$42,$C5)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B5,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E5,'Treatment EI'!$B$7:$B$42,$C5)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B5,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E5,'Treatment EI'!$B$7:$B$42,$C5)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B5,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E5,'Treatment EI'!$B$7:$B$42,$C5)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B5,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E5,'Treatment EI'!$B$7:$B$42,$C5)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B5,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E5,'Treatment EI'!$B$7:$B$42,$C5)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B5,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E5,'Treatment EI'!$B$7:$B$42,$C5)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B5,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E5,'Treatment EI'!$B$7:$B$42,$C5)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E5,'Distribution EI'!$B$7:$B$26,$A5)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E5,'Distribution EI'!$B$7:$B$26,$A5)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E5,'Distribution EI'!$B$7:$B$26,$A5)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E5,'Distribution EI'!$B$7:$B$26,$A5)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E5,'Distribution EI'!$B$7:$B$26,$A5)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E5,'Distribution EI'!$B$7:$B$26,$A5)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E5,'Distribution EI'!$B$7:$B$26,$A5)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E5,'Distribution EI'!$B$7:$B$26,$A5)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E5,'Distribution EI'!$B$7:$B$26,$A5)","v":153.30311996999998},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B5,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E5,'WW Systems EI'!$B$7:$B$14,$C5,'WW Systems EI'!$C$7:$C$14,$D5)","v":405.68286574500002}]
["SF",2014,"Urban","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E6,'E+C EI'!$B$7:$B$26,$A6)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E6,'E+C EI'!$B$7:$B$26,$A6)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E6,'E+C EI'!$B$7:$B$26,$A6)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E6,'E+C EI'!$B$7:$B$26,$A6)","v":207.76469449999999},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E6,'E+C EI'!$B$7:$B$26,$A6)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E6,'E+C EI'!$B$7:$B$26,$A6)","v":11.610000000000001},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E6,'E+C EI'!$B$7:$B$26,$A6)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E6,'E+C EI'!$B$7:$B$26,$A6)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E6,'E+C EI'!$B$7:$B$26,$A6)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B6,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E6,'Treatment EI'!$B$7:$B$42,$C6)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B6,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E6,'Treatment EI'!$B$7:$B$42,$C6)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B6,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E6,'Treatment EI'!$B$7:$B$42,$C6)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B6,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E6,'Treatment EI'!$B$7:$B$42,$C6)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B6,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E6,'Treatment EI'!$B$7:$B$42,$C6)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B6,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E6,'Treatment EI'!$B$7:$B$42,$C6)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B6,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E6,'Treatment EI'!$B$7:$B$42,$C6)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B6,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E6,'Treatment EI'!$B$7:$B$42,$C6)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B6,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E6,'Treatment EI'!$B$7:$B$42,$C6)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E6,'Distribution EI'!$B$7:$B$26,$A6)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E6,'Distribution EI'!$B$7:$B$26,$A6)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E6,'Distribution EI'!$B$7:$B$26,$A6)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E6,'Distribution EI'!$B$7:$B$26,$A6)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E6,'Distribution EI'!$B$7:$B$26,$A6)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E6,'Distribution EI'!$B$7:$B$26,$A6)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E6,'Distribution EI'!$B$7:$B$26,$A6)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E6,'Distribution EI'!$B$7:$B$26,$A6)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E6,'Distribution EI'!$B$7:$B$26,$A6)","v":299.10189141000001},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B6,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E6,'WW Systems EI'!$B$7:$B$14,$C6,'WW Systems EI'!$C$7:$C$14,$D6)","v":405.68286574500002}]
["CC",2014,"Urban","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E7,'E+C EI'!$B$7:$B$26,$A7)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E7,'E+C EI'!$B$7:$B$26,$A7)","v":433.34},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E7,'E+C EI'!$B$7:$B$26,$A7)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E7,'E+C EI'!$B$7:$B$26,$A7)","v":277.89},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E7,'E+C EI'!$B$7:$B$26,$A7)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E7,'E+C EI'!$B$7:$B$26,$A7)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E7,'E+C EI'!$B$7:$B$26,$A7)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E7,'E+C EI'!$B$7:$B$26,$A7)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E7,'E+C EI'!$B$7:$B$26,$A7)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B7,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E7,'Treatment EI'!$B$7:$B$42,$C7)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B7,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E7,'Treatment EI'!$B$7:$B$42,$C7)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B7,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E7,'Treatment EI'!$B$7:$B$42,$C7)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B7,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E7,'Treatment EI'!$B$7:$B$42,$C7)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B7,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E7,'Treatment EI'!$B$7:$B$42,$C7)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B7,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E7,'Treatment EI'!$B$7:$B$42,$C7)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B7,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E7,'Treatment EI'!$B$7:$B$42,$C7)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B7,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E7,'Treatment EI'!$B$7:$B$42,$C7)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B7,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E7,'Treatment EI'!$B$7:$B$42,$C7)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E7,'Distribution EI'!$B$7:$B$26,$A7)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E7,'Distribution EI'!$B$7:$B$26,$A7)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E7,'Distribution EI'!$B$7:$B$26,$A7)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E7,'Distribution EI'!$B$7:$B$26,$A7)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E7,'Distribution EI'!$B$7:$B$26,$A7)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E7,'Distribution EI'!$B$7:$B$26,$A7)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E7,'Distribution EI'!$B$7:$B$26,$A7)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E7,'Distribution EI'!$B$7:$B$26,$A7)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E7,'Distribution EI'!$B$7:$B$26,$A7)","v":153.30311996999998},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B7,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E7,'WW Systems EI'!$B$7:$B$14,$C7,'WW Systems EI'!$C$7:$C$14,$D7)","v":405.68286574500002}]
["SC",2014,"Urban","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E8,'E+C EI'!$B$7:$B$26,$A8)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E8,'E+C EI'!$B$7:$B$26,$A8)","v":532.04},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E8,'E+C EI'!$B$7:$B$26,$A8)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E8,'E+C EI'!$B$7:$B$26,$A8)","v":339.84},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E8,'E+C EI'!$B$7:$B$26,$A8)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E8,'E+C EI'!$B$7:$B$26,$A8)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E8,'E+C EI'!$B$7:$B$26,$A8)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E8,'E+C EI'!$B$7:$B$26,$A8)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E8,'E+C EI'!$B$7:$B$26,$A8)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B8,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E8,'Treatment EI'!$B$7:$B$42,$C8)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B8,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E8,'Treatment EI'!$B$7:$B$42,$C8)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B8,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E8,'Treatment EI'!$B$7:$B$42,$C8)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B8,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E8,'Treatment EI'!$B$7:$B$42,$C8)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B8,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E8,'Treatment EI'!$B$7:$B$42,$C8)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B8,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E8,'Treatment EI'!$B$7:$B$42,$C8)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B8,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E8,'Treatment EI'!$B$7:$B$42,$C8)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B8,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E8,'Treatment EI'!$B$7:$B$42,$C8)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B8,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E8,'Treatment EI'!$B$7:$B$42,$C8)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E8,'Distribution EI'!$B$7:$B$26,$A8)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E8,'Distribution EI'!$B$7:$B$26,$A8)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E8,'Distribution EI'!$B$7:$B$26,$A8)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E8,'Distribution EI'!$B$7:$B$26,$A8)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E8,'Distribution EI'!$B$7:$B$26,$A8)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E8,'Distribution EI'!$B$7:$B$26,$A8)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E8,'Distribution EI'!$B$7:$B$26,$A8)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E8,'Distribution EI'!$B$7:$B$26,$A8)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E8,'Distribution EI'!$B$7:$B$26,$A8)","v":153.30311996999998},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B8,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E8,'WW Systems EI'!$B$7:$B$14,$C8,'WW Systems EI'!$C$7:$C$14,$D8)","v":405.68286574500002}]
["SR",2014,"Urban","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E9,'E+C EI'!$B$7:$B$26,$A9)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E9,'E+C EI'!$B$7:$B$26,$A9)","v":170.14},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E9,'E+C EI'!$B$7:$B$26,$A9)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E9,'E+C EI'!$B$7:$B$26,$A9)","v":112.69},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E9,'E+C EI'!$B$7:$B$26,$A9)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E9,'E+C EI'!$B$7:$B$26,$A9)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E9,'E+C EI'!$B$7:$B$26,$A9)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E9,'E+C EI'!$B$7:$B$26,$A9)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E9,'E+C EI'!$B$7:$B$26,$A9)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B9,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E9,'Treatment EI'!$B$7:$B$42,$C9)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B9,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E9,'Treatment EI'!$B$7:$B$42,$C9)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B9,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E9,'Treatment EI'!$B$7:$B$42,$C9)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B9,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E9,'Treatment EI'!$B$7:$B$42,$C9)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B9,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E9,'Treatment EI'!$B$7:$B$42,$C9)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B9,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E9,'Treatment EI'!$B$7:$B$42,$C9)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B9,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E9,'Treatment EI'!$B$7:$B$42,$C9)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B9,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E9,'Treatment EI'!$B$7:$B$42,$C9)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B9,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E9,'Treatment EI'!$B$7:$B$42,$C9)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E9,'Distribution EI'!$B$7:$B$26,$A9)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E9,'Distribution EI'!$B$7:$B$26,$A9)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E9,'Distribution EI'!$B$7:$B$26,$A9)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E9,'Distribution EI'!$B$7:$B$26,$A9)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E9,'Distribution EI'!$B$7:$B$26,$A9)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E9,'Distribution EI'!$B$7:$B$26,$A9)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E9,'Distribution EI'!$B$7:$B$26,$A9)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E9,'Distribution EI'!$B$7:$B$26,$A9)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E9,'Distribution EI'!$B$7:$B$26,$A9)","v":16.540196759999997},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B9,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E9,'WW Systems EI'!$B$7:$B$14,$C9,'WW Systems EI'!$C$7:$C$14,$D9)","v":405.68286574500002}]
["SJ",2014,"Urban","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E10,'E+C EI'!$B$7:$B$26,$A10)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E10,'E+C EI'!$B$7:$B$26,$A10)","v":217.14},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E10,'E+C EI'!$B$7:$B$26,$A10)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E10,'E+C EI'!$B$7:$B$26,$A10)","v":142.19},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E10,'E+C EI'!$B$7:$B$26,$A10)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E10,'E+C EI'!$B$7:$B$26,$A10)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E10,'E+C EI'!$B$7:$B$26,$A10)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E10,'E+C EI'!$B$7:$B$26,$A10)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E10,'E+C EI'!$B$7:$B$26,$A10)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B10,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E10,'Treatment EI'!$B$7:$B$42,$C10)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B10,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E10,'Treatment EI'!$B$7:$B$42,$C10)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B10,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E10,'Treatment EI'!$B$7:$B$42,$C10)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B10,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E10,'Treatment EI'!$B$7:$B$42,$C10)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B10,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E10,'Treatment EI'!$B$7:$B$42,$C10)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B10,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E10,'Treatment EI'!$B$7:$B$42,$C10)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B10,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E10,'Treatment EI'!$B$7:$B$42,$C10)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B10,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E10,'Treatment EI'!$B$7:$B$42,$C10)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B10,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E10,'Treatment EI'!$B$7:$B$42,$C10)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E10,'Distribution EI'!$B$7:$B$26,$A10)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E10,'Distribution EI'!$B$7:$B$26,$A10)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E10,'Distribution EI'!$B$7:$B$26,$A10)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E10,'Distribution EI'!$B$7:$B$26,$A10)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E10,'Distribution EI'!$B$7:$B$26,$A10)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E10,'Distribution EI'!$B$7:$B$26,$A10)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E10,'Distribution EI'!$B$7:$B$26,$A10)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E10,'Distribution EI'!$B$7:$B$26,$A10)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E10,'Distribution EI'!$B$7:$B$26,$A10)","v":16.540196759999997},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B10,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E10,'WW Systems EI'!$B$7:$B$14,$C10,'WW Systems EI'!$C$7:$C$14,$D10)","v":405.68286574500002}]
["TL",2014,"Urban","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E11,'E+C EI'!$B$7:$B$26,$A11)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E11,'E+C EI'!$B$7:$B$26,$A11)","v":365.65999999999997},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E11,'E+C EI'!$B$7:$B$26,$A11)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E11,'E+C EI'!$B$7:$B$26,$A11)","v":235.41},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E11,'E+C EI'!$B$7:$B$26,$A11)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E11,'E+C EI'!$B$7:$B$26,$A11)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E11,'E+C EI'!$B$7:$B$26,$A11)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E11,'E+C EI'!$B$7:$B$26,$A11)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E11,'E+C EI'!$B$7:$B$26,$A11)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B11,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E11,'Treatment EI'!$B$7:$B$42,$C11)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B11,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E11,'Treatment EI'!$B$7:$B$42,$C11)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B11,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E11,'Treatment EI'!$B$7:$B$42,$C11)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B11,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E11,'Treatment EI'!$B$7:$B$42,$C11)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B11,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E11,'Treatment EI'!$B$7:$B$42,$C11)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B11,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E11,'Treatment EI'!$B$7:$B$42,$C11)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B11,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E11,'Treatment EI'!$B$7:$B$42,$C11)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B11,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E11,'Treatment EI'!$B$7:$B$42,$C11)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B11,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E11,'Treatment EI'!$B$7:$B$42,$C11)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E11,'Distribution EI'!$B$7:$B$26,$A11)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E11,'Distribution EI'!$B$7:$B$26,$A11)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E11,'Distribution EI'!$B$7:$B$26,$A11)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E11,'Distribution EI'!$B$7:$B$26,$A11)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E11,'Distribution EI'!$B$7:$B$26,$A11)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E11,'Distribution EI'!$B$7:$B$26,$A11)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E11,'Distribution EI'!$B$7:$B$26,$A11)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E11,'Distribution EI'!$B$7:$B$26,$A11)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E11,'Distribution EI'!$B$7:$B$26,$A11)","v":16.540196759999997},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B11,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E11,'WW Systems EI'!$B$7:$B$14,$C11,'WW Systems EI'!$C$7:$C$14,$D11)","v":405.68286574500002}]
["NL",2014,"Urban","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E12,'E+C EI'!$B$7:$B$26,$A12)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E12,'E+C EI'!$B$7:$B$26,$A12)","v":156.97999999999999},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E12,'E+C EI'!$B$7:$B$26,$A12)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E12,'E+C EI'!$B$7:$B$26,$A12)","v":104.42999999999999},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E12,'E+C EI'!$B$7:$B$26,$A12)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E12,'E+C EI'!$B$7:$B$26,$A12)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E12,'E+C EI'!$B$7:$B$26,$A12)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E12,'E+C EI'!$B$7:$B$26,$A12)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E12,'E+C EI'!$B$7:$B$26,$A12)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B12,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E12,'Treatment EI'!$B$7:$B$42,$C12)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B12,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E12,'Treatment EI'!$B$7:$B$42,$C12)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B12,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E12,'Treatment EI'!$B$7:$B$42,$C12)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B12,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E12,'Treatment EI'!$B$7:$B$42,$C12)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B12,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E12,'Treatment EI'!$B$7:$B$42,$C12)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B12,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E12,'Treatment EI'!$B$7:$B$42,$C12)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B12,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E12,'Treatment EI'!$B$7:$B$42,$C12)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B12,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E12,'Treatment EI'!$B$7:$B$42,$C12)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B12,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E12,'Treatment EI'!$B$7:$B$42,$C12)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E12,'Distribution EI'!$B$7:$B$26,$A12)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E12,'Distribution EI'!$B$7:$B$26,$A12)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E12,'Distribution EI'!$B$7:$B$26,$A12)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E12,'Distribution EI'!$B$7:$B$26,$A12)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E12,'Distribution EI'!$B$7:$B$26,$A12)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E12,'Distribution EI'!$B$7:$B$26,$A12)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E12,'Distribution EI'!$B$7:$B$26,$A12)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E12,'Distribution EI'!$B$7:$B$26,$A12)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E12,'Distribution EI'!$B$7:$B$26,$A12)","v":16.540196759999997},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B12,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E12,'WW Systems EI'!$B$7:$B$14,$C12,'WW Systems EI'!$C$7:$C$14,$D12)","v":405.68286574500002}]
["SL",2014,"Urban","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E13,'E+C EI'!$B$7:$B$26,$A13)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E13,'E+C EI'!$B$7:$B$26,$A13)","v":330.88},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E13,'E+C EI'!$B$7:$B$26,$A13)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E13,'E+C EI'!$B$7:$B$26,$A13)","v":213.57999999999998},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E13,'E+C EI'!$B$7:$B$26,$A13)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E13,'E+C EI'!$B$7:$B$26,$A13)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E13,'E+C EI'!$B$7:$B$26,$A13)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E13,'E+C EI'!$B$7:$B$26,$A13)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E13,'E+C EI'!$B$7:$B$26,$A13)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B13,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E13,'Treatment EI'!$B$7:$B$42,$C13)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B13,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E13,'Treatment EI'!$B$7:$B$42,$C13)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B13,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E13,'Treatment EI'!$B$7:$B$42,$C13)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B13,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E13,'Treatment EI'!$B$7:$B$42,$C13)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B13,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E13,'Treatment EI'!$B$7:$B$42,$C13)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B13,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E13,'Treatment EI'!$B$7:$B$42,$C13)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B13,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E13,'Treatment EI'!$B$7:$B$42,$C13)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B13,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E13,'Treatment EI'!$B$7:$B$42,$C13)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B13,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E13,'Treatment EI'!$B$7:$B$42,$C13)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E13,'Distribution EI'!$B$7:$B$26,$A13)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E13,'Distribution EI'!$B$7:$B$26,$A13)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E13,'Distribution EI'!$B$7:$B$26,$A13)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E13,'Distribution EI'!$B$7:$B$26,$A13)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E13,'Distribution EI'!$B$7:$B$26,$A13)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E13,'Distribution EI'!$B$7:$B$26,$A13)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E13,'Distribution EI'!$B$7:$B$26,$A13)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E13,'Distribution EI'!$B$7:$B$26,$A13)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E13,'Distribution EI'!$B$7:$B$26,$A13)","v":153.30311996999998},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B13,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E13,'WW Systems EI'!$B$7:$B$14,$C13,'WW Systems EI'!$C$7:$C$14,$D13)","v":405.68286574500002}]
["CR",2014,"Urban","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E14,'E+C EI'!$B$7:$B$26,$A14)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E14,'E+C EI'!$B$7:$B$26,$A14)","v":438.03999999999996},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E14,'E+C EI'!$B$7:$B$26,$A14)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E14,'E+C EI'!$B$7:$B$26,$A14)","v":280.83999999999997},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E14,'E+C EI'!$B$7:$B$26,$A14)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E14,'E+C EI'!$B$7:$B$26,$A14)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E14,'E+C EI'!$B$7:$B$26,$A14)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E14,'E+C EI'!$B$7:$B$26,$A14)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E14,'E+C EI'!$B$7:$B$26,$A14)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B14,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E14,'Treatment EI'!$B$7:$B$42,$C14)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B14,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E14,'Treatment EI'!$B$7:$B$42,$C14)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B14,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E14,'Treatment EI'!$B$7:$B$42,$C14)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B14,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E14,'Treatment EI'!$B$7:$B$42,$C14)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B14,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E14,'Treatment EI'!$B$7:$B$42,$C14)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B14,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E14,'Treatment EI'!$B$7:$B$42,$C14)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B14,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E14,'Treatment EI'!$B$7:$B$42,$C14)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B14,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E14,'Treatment EI'!$B$7:$B$42,$C14)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B14,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E14,'Treatment EI'!$B$7:$B$42,$C14)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E14,'Distribution EI'!$B$7:$B$26,$A14)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E14,'Distribution EI'!$B$7:$B$26,$A14)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E14,'Distribution EI'!$B$7:$B$26,$A14)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E14,'Distribution EI'!$B$7:$B$26,$A14)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E14,'Distribution EI'!$B$7:$B$26,$A14)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E14,'Distribution EI'!$B$7:$B$26,$A14)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E14,'Distribution EI'!$B$7:$B$26,$A14)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E14,'Distribution EI'!$B$7:$B$26,$A14)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E14,'Distribution EI'!$B$7:$B$26,$A14)","v":16.540196759999997},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B14,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E14,'WW Systems EI'!$B$7:$B$14,$C14,'WW Systems EI'!$C$7:$C$14,$D14)","v":405.68286574500002}]
["NC",2014,"Ag","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E15,'E+C EI'!$B$7:$B$26,$A15)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E15,'E+C EI'!$B$7:$B$26,$A15)","v":157.91999999999999},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E15,'E+C EI'!$B$7:$B$26,$A15)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E15,'E+C EI'!$B$7:$B$26,$A15)","v":105.02},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E15,'E+C EI'!$B$7:$B$26,$A15)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E15,'E+C EI'!$B$7:$B$26,$A15)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E15,'E+C EI'!$B$7:$B$26,$A15)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E15,'E+C EI'!$B$7:$B$26,$A15)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E15,'E+C EI'!$B$7:$B$26,$A15)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B15,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E15,'Treatment EI'!$B$7:$B$42,$C15)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B15,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E15,'Treatment EI'!$B$7:$B$42,$C15)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B15,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E15,'Treatment EI'!$B$7:$B$42,$C15)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B15,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E15,'Treatment EI'!$B$7:$B$42,$C15)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B15,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E15,'Treatment EI'!$B$7:$B$42,$C15)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B15,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E15,'Treatment EI'!$B$7:$B$42,$C15)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B15,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E15,'Treatment EI'!$B$7:$B$42,$C15)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B15,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E15,'Treatment EI'!$B$7:$B$42,$C15)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B15,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E15,'Treatment EI'!$B$7:$B$42,$C15)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E15,'Distribution EI'!$B$7:$B$26,$A15)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E15,'Distribution EI'!$B$7:$B$26,$A15)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E15,'Distribution EI'!$B$7:$B$26,$A15)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E15,'Distribution EI'!$B$7:$B$26,$A15)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E15,'Distribution EI'!$B$7:$B$26,$A15)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E15,'Distribution EI'!$B$7:$B$26,$A15)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E15,'Distribution EI'!$B$7:$B$26,$A15)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E15,'Distribution EI'!$B$7:$B$26,$A15)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E15,'Distribution EI'!$B$7:$B$26,$A15)","v":153.30311996999998},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B15,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E15,'WW Systems EI'!$B$7:$B$14,$C15,'WW Systems EI'!$C$7:$C$14,$D15)","v":0}]
["SF",2014,"Ag","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E16,'E+C EI'!$B$7:$B$26,$A16)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E16,'E+C EI'!$B$7:$B$26,$A16)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E16,'E+C EI'!$B$7:$B$26,$A16)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E16,'E+C EI'!$B$7:$B$26,$A16)","v":207.76469449999999},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E16,'E+C EI'!$B$7:$B$26,$A16)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E16,'E+C EI'!$B$7:$B$26,$A16)","v":11.610000000000001},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E16,'E+C EI'!$B$7:$B$26,$A16)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E16,'E+C EI'!$B$7:$B$26,$A16)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E16,'E+C EI'!$B$7:$B$26,$A16)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B16,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E16,'Treatment EI'!$B$7:$B$42,$C16)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B16,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E16,'Treatment EI'!$B$7:$B$42,$C16)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B16,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E16,'Treatment EI'!$B$7:$B$42,$C16)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B16,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E16,'Treatment EI'!$B$7:$B$42,$C16)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B16,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E16,'Treatment EI'!$B$7:$B$42,$C16)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B16,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E16,'Treatment EI'!$B$7:$B$42,$C16)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B16,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E16,'Treatment EI'!$B$7:$B$42,$C16)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B16,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E16,'Treatment EI'!$B$7:$B$42,$C16)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B16,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E16,'Treatment EI'!$B$7:$B$42,$C16)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E16,'Distribution EI'!$B$7:$B$26,$A16)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E16,'Distribution EI'!$B$7:$B$26,$A16)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E16,'Distribution EI'!$B$7:$B$26,$A16)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E16,'Distribution EI'!$B$7:$B$26,$A16)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E16,'Distribution EI'!$B$7:$B$26,$A16)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E16,'Distribution EI'!$B$7:$B$26,$A16)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E16,'Distribution EI'!$B$7:$B$26,$A16)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E16,'Distribution EI'!$B$7:$B$26,$A16)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E16,'Distribution EI'!$B$7:$B$26,$A16)","v":299.10189141000001},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B16,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E16,'WW Systems EI'!$B$7:$B$14,$C16,'WW Systems EI'!$C$7:$C$14,$D16)","v":0}]
["CC",2014,"Ag","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E17,'E+C EI'!$B$7:$B$26,$A17)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E17,'E+C EI'!$B$7:$B$26,$A17)","v":433.34},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E17,'E+C EI'!$B$7:$B$26,$A17)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E17,'E+C EI'!$B$7:$B$26,$A17)","v":277.89},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E17,'E+C EI'!$B$7:$B$26,$A17)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E17,'E+C EI'!$B$7:$B$26,$A17)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E17,'E+C EI'!$B$7:$B$26,$A17)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E17,'E+C EI'!$B$7:$B$26,$A17)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E17,'E+C EI'!$B$7:$B$26,$A17)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B17,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E17,'Treatment EI'!$B$7:$B$42,$C17)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B17,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E17,'Treatment EI'!$B$7:$B$42,$C17)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B17,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E17,'Treatment EI'!$B$7:$B$42,$C17)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B17,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E17,'Treatment EI'!$B$7:$B$42,$C17)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B17,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E17,'Treatment EI'!$B$7:$B$42,$C17)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B17,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E17,'Treatment EI'!$B$7:$B$42,$C17)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B17,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E17,'Treatment EI'!$B$7:$B$42,$C17)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B17,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E17,'Treatment EI'!$B$7:$B$42,$C17)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B17,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E17,'Treatment EI'!$B$7:$B$42,$C17)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E17,'Distribution EI'!$B$7:$B$26,$A17)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E17,'Distribution EI'!$B$7:$B$26,$A17)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E17,'Distribution EI'!$B$7:$B$26,$A17)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E17,'Distribution EI'!$B$7:$B$26,$A17)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E17,'Distribution EI'!$B$7:$B$26,$A17)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E17,'Distribution EI'!$B$7:$B$26,$A17)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E17,'Distribution EI'!$B$7:$B$26,$A17)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E17,'Distribution EI'!$B$7:$B$26,$A17)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E17,'Distribution EI'!$B$7:$B$26,$A17)","v":153.30311996999998},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B17,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E17,'WW Systems EI'!$B$7:$B$14,$C17,'WW Systems EI'!$C$7:$C$14,$D17)","v":0}]
["SC",2014,"Ag","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E18,'E+C EI'!$B$7:$B$26,$A18)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E18,'E+C EI'!$B$7:$B$26,$A18)","v":532.04},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E18,'E+C EI'!$B$7:$B$26,$A18)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E18,'E+C EI'!$B$7:$B$26,$A18)","v":339.84},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E18,'E+C EI'!$B$7:$B$26,$A18)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E18,'E+C EI'!$B$7:$B$26,$A18)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E18,'E+C EI'!$B$7:$B$26,$A18)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E18,'E+C EI'!$B$7:$B$26,$A18)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E18,'E+C EI'!$B$7:$B$26,$A18)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B18,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E18,'Treatment EI'!$B$7:$B$42,$C18)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B18,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E18,'Treatment EI'!$B$7:$B$42,$C18)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B18,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E18,'Treatment EI'!$B$7:$B$42,$C18)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B18,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E18,'Treatment EI'!$B$7:$B$42,$C18)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B18,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E18,'Treatment EI'!$B$7:$B$42,$C18)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B18,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E18,'Treatment EI'!$B$7:$B$42,$C18)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B18,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E18,'Treatment EI'!$B$7:$B$42,$C18)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B18,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E18,'Treatment EI'!$B$7:$B$42,$C18)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B18,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E18,'Treatment EI'!$B$7:$B$42,$C18)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E18,'Distribution EI'!$B$7:$B$26,$A18)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E18,'Distribution EI'!$B$7:$B$26,$A18)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E18,'Distribution EI'!$B$7:$B$26,$A18)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E18,'Distribution EI'!$B$7:$B$26,$A18)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E18,'Distribution EI'!$B$7:$B$26,$A18)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E18,'Distribution EI'!$B$7:$B$26,$A18)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E18,'Distribution EI'!$B$7:$B$26,$A18)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E18,'Distribution EI'!$B$7:$B$26,$A18)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E18,'Distribution EI'!$B$7:$B$26,$A18)","v":153.30311996999998},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B18,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E18,'WW Systems EI'!$B$7:$B$14,$C18,'WW Systems EI'!$C$7:$C$14,$D18)","v":0}]
["SR",2014,"Ag","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E19,'E+C EI'!$B$7:$B$26,$A19)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E19,'E+C EI'!$B$7:$B$26,$A19)","v":170.14},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E19,'E+C EI'!$B$7:$B$26,$A19)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E19,'E+C EI'!$B$7:$B$26,$A19)","v":112.69},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E19,'E+C EI'!$B$7:$B$26,$A19)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E19,'E+C EI'!$B$7:$B$26,$A19)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E19,'E+C EI'!$B$7:$B$26,$A19)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E19,'E+C EI'!$B$7:$B$26,$A19)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E19,'E+C EI'!$B$7:$B$26,$A19)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B19,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E19,'Treatment EI'!$B$7:$B$42,$C19)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B19,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E19,'Treatment EI'!$B$7:$B$42,$C19)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B19,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E19,'Treatment EI'!$B$7:$B$42,$C19)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B19,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E19,'Treatment EI'!$B$7:$B$42,$C19)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B19,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E19,'Treatment EI'!$B$7:$B$42,$C19)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B19,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E19,'Treatment EI'!$B$7:$B$42,$C19)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B19,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E19,'Treatment EI'!$B$7:$B$42,$C19)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B19,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E19,'Treatment EI'!$B$7:$B$42,$C19)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B19,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E19,'Treatment EI'!$B$7:$B$42,$C19)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E19,'Distribution EI'!$B$7:$B$26,$A19)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E19,'Distribution EI'!$B$7:$B$26,$A19)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E19,'Distribution EI'!$B$7:$B$26,$A19)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E19,'Distribution EI'!$B$7:$B$26,$A19)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E19,'Distribution EI'!$B$7:$B$26,$A19)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E19,'Distribution EI'!$B$7:$B$26,$A19)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E19,'Distribution EI'!$B$7:$B$26,$A19)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E19,'Distribution EI'!$B$7:$B$26,$A19)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E19,'Distribution EI'!$B$7:$B$26,$A19)","v":16.540196759999997},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B19,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E19,'WW Systems EI'!$B$7:$B$14,$C19,'WW Systems EI'!$C$7:$C$14,$D19)","v":0}]
["SJ",2014,"Ag","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E20,'E+C EI'!$B$7:$B$26,$A20)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E20,'E+C EI'!$B$7:$B$26,$A20)","v":217.14},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E20,'E+C EI'!$B$7:$B$26,$A20)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E20,'E+C EI'!$B$7:$B$26,$A20)","v":142.19},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E20,'E+C EI'!$B$7:$B$26,$A20)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E20,'E+C EI'!$B$7:$B$26,$A20)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E20,'E+C EI'!$B$7:$B$26,$A20)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E20,'E+C EI'!$B$7:$B$26,$A20)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E20,'E+C EI'!$B$7:$B$26,$A20)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B20,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E20,'Treatment EI'!$B$7:$B$42,$C20)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B20,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E20,'Treatment EI'!$B$7:$B$42,$C20)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B20,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E20,'Treatment EI'!$B$7:$B$42,$C20)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B20,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E20,'Treatment EI'!$B$7:$B$42,$C20)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B20,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E20,'Treatment EI'!$B$7:$B$42,$C20)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B20,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E20,'Treatment EI'!$B$7:$B$42,$C20)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B20,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E20,'Treatment EI'!$B$7:$B$42,$C20)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B20,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E20,'Treatment EI'!$B$7:$B$42,$C20)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B20,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E20,'Treatment EI'!$B$7:$B$42,$C20)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E20,'Distribution EI'!$B$7:$B$26,$A20)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E20,'Distribution EI'!$B$7:$B$26,$A20)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E20,'Distribution EI'!$B$7:$B$26,$A20)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E20,'Distribution EI'!$B$7:$B$26,$A20)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E20,'Distribution EI'!$B$7:$B$26,$A20)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E20,'Distribution EI'!$B$7:$B$26,$A20)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E20,'Distribution EI'!$B$7:$B$26,$A20)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E20,'Distribution EI'!$B$7:$B$26,$A20)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E20,'Distribution EI'!$B$7:$B$26,$A20)","v":16.540196759999997},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B20,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E20,'WW Systems EI'!$B$7:$B$14,$C20,'WW Systems EI'!$C$7:$C$14,$D20)","v":0}]
["TL",2014,"Ag","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E21,'E+C EI'!$B$7:$B$26,$A21)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E21,'E+C EI'!$B$7:$B$26,$A21)","v":365.65999999999997},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E21,'E+C EI'!$B$7:$B$26,$A21)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E21,'E+C EI'!$B$7:$B$26,$A21)","v":235.41},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E21,'E+C EI'!$B$7:$B$26,$A21)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E21,'E+C EI'!$B$7:$B$26,$A21)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E21,'E+C EI'!$B$7:$B$26,$A21)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E21,'E+C EI'!$B$7:$B$26,$A21)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E21,'E+C EI'!$B$7:$B$26,$A21)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B21,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E21,'Treatment EI'!$B$7:$B$42,$C21)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B21,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E21,'Treatment EI'!$B$7:$B$42,$C21)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B21,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E21,'Treatment EI'!$B$7:$B$42,$C21)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B21,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E21,'Treatment EI'!$B$7:$B$42,$C21)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B21,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E21,'Treatment EI'!$B$7:$B$42,$C21)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B21,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E21,'Treatment EI'!$B$7:$B$42,$C21)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B21,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E21,'Treatment EI'!$B$7:$B$42,$C21)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B21,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E21,'Treatment EI'!$B$7:$B$42,$C21)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B21,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E21,'Treatment EI'!$B$7:$B$42,$C21)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E21,'Distribution EI'!$B$7:$B$26,$A21)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E21,'Distribution EI'!$B$7:$B$26,$A21)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E21,'Distribution EI'!$B$7:$B$26,$A21)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E21,'Distribution EI'!$B$7:$B$26,$A21)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E21,'Distribution EI'!$B$7:$B$26,$A21)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E21,'Distribution EI'!$B$7:$B$26,$A21)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E21,'Distribution EI'!$B$7:$B$26,$A21)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E21,'Distribution EI'!$B$7:$B$26,$A21)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E21,'Distribution EI'!$B$7:$B$26,$A21)","v":16.540196759999997},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B21,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E21,'WW Systems EI'!$B$7:$B$14,$C21,'WW Systems EI'!$C$7:$C$14,$D21)","v":0}]
["NL",2014,"Ag","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E22,'E+C EI'!$B$7:$B$26,$A22)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E22,'E+C EI'!$B$7:$B$26,$A22)","v":156.97999999999999},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E22,'E+C EI'!$B$7:$B$26,$A22)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E22,'E+C EI'!$B$7:$B$26,$A22)","v":104.42999999999999},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E22,'E+C EI'!$B$7:$B$26,$A22)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E22,'E+C EI'!$B$7:$B$26,$A22)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E22,'E+C EI'!$B$7:$B$26,$A22)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E22,'E+C EI'!$B$7:$B$26,$A22)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E22,'E+C EI'!$B$7:$B$26,$A22)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B22,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E22,'Treatment EI'!$B$7:$B$42,$C22)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B22,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E22,'Treatment EI'!$B$7:$B$42,$C22)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B22,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E22,'Treatment EI'!$B$7:$B$42,$C22)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B22,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E22,'Treatment EI'!$B$7:$B$42,$C22)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B22,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E22,'Treatment EI'!$B$7:$B$42,$C22)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B22,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E22,'Treatment EI'!$B$7:$B$42,$C22)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B22,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E22,'Treatment EI'!$B$7:$B$42,$C22)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B22,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E22,'Treatment EI'!$B$7:$B$42,$C22)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B22,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E22,'Treatment EI'!$B$7:$B$42,$C22)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E22,'Distribution EI'!$B$7:$B$26,$A22)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E22,'Distribution EI'!$B$7:$B$26,$A22)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E22,'Distribution EI'!$B$7:$B$26,$A22)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E22,'Distribution EI'!$B$7:$B$26,$A22)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E22,'Distribution EI'!$B$7:$B$26,$A22)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E22,'Distribution EI'!$B$7:$B$26,$A22)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E22,'Distribution EI'!$B$7:$B$26,$A22)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E22,'Distribution EI'!$B$7:$B$26,$A22)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E22,'Distribution EI'!$B$7:$B$26,$A22)","v":16.540196759999997},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B22,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E22,'WW Systems EI'!$B$7:$B$14,$C22,'WW Systems EI'!$C$7:$C$14,$D22)","v":0}]
["SL",2014,"Ag","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E23,'E+C EI'!$B$7:$B$26,$A23)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E23,'E+C EI'!$B$7:$B$26,$A23)","v":330.88},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E23,'E+C EI'!$B$7:$B$26,$A23)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E23,'E+C EI'!$B$7:$B$26,$A23)","v":213.57999999999998},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E23,'E+C EI'!$B$7:$B$26,$A23)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E23,'E+C EI'!$B$7:$B$26,$A23)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E23,'E+C EI'!$B$7:$B$26,$A23)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E23,'E+C EI'!$B$7:$B$26,$A23)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E23,'E+C EI'!$B$7:$B$26,$A23)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B23,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E23,'Treatment EI'!$B$7:$B$42,$C23)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B23,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E23,'Treatment EI'!$B$7:$B$42,$C23)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B23,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E23,'Treatment EI'!$B$7:$B$42,$C23)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B23,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E23,'Treatment EI'!$B$7:$B$42,$C23)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B23,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E23,'Treatment EI'!$B$7:$B$42,$C23)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B23,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E23,'Treatment EI'!$B$7:$B$42,$C23)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B23,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E23,'Treatment EI'!$B$7:$B$42,$C23)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B23,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E23,'Treatment EI'!$B$7:$B$42,$C23)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B23,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E23,'Treatment EI'!$B$7:$B$42,$C23)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E23,'Distribution EI'!$B$7:$B$26,$A23)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E23,'Distribution EI'!$B$7:$B$26,$A23)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E23,'Distribution EI'!$B$7:$B$26,$A23)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E23,'Distribution EI'!$B$7:$B$26,$A23)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E23,'Distribution EI'!$B$7:$B$26,$A23)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E23,'Distribution EI'!$B$7:$B$26,$A23)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E23,'Distribution EI'!$B$7:$B$26,$A23)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E23,'Distribution EI'!$B$7:$B$26,$A23)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E23,'Distribution EI'!$B$7:$B$26,$A23)","v":153.30311996999998},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B23,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E23,'WW Systems EI'!$B$7:$B$14,$C23,'WW Systems EI'!$C$7:$C$14,$D23)","v":0}]
["CR",2014,"Ag","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E24,'E+C EI'!$B$7:$B$26,$A24)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E24,'E+C EI'!$B$7:$B$26,$A24)","v":438.03999999999996},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E24,'E+C EI'!$B$7:$B$26,$A24)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E24,'E+C EI'!$B$7:$B$26,$A24)","v":280.83999999999997},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E24,'E+C EI'!$B$7:$B$26,$A24)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E24,'E+C EI'!$B$7:$B$26,$A24)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E24,'E+C EI'!$B$7:$B$26,$A24)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E24,'E+C EI'!$B$7:$B$26,$A24)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E24,'E+C EI'!$B$7:$B$26,$A24)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B24,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E24,'Treatment EI'!$B$7:$B$42,$C24)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B24,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E24,'Treatment EI'!$B$7:$B$42,$C24)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B24,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E24,'Treatment EI'!$B$7:$B$42,$C24)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B24,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E24,'Treatment EI'!$B$7:$B$42,$C24)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B24,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E24,'Treatment EI'!$B$7:$B$42,$C24)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B24,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E24,'Treatment EI'!$B$7:$B$42,$C24)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B24,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E24,'Treatment EI'!$B$7:$B$42,$C24)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B24,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E24,'Treatment EI'!$B$7:$B$42,$C24)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B24,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E24,'Treatment EI'!$B$7:$B$42,$C24)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E24,'Distribution EI'!$B$7:$B$26,$A24)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E24,'Distribution EI'!$B$7:$B$26,$A24)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E24,'Distribution EI'!$B$7:$B$26,$A24)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E24,'Distribution EI'!$B$7:$B$26,$A24)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E24,'Distribution EI'!$B$7:$B$26,$A24)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E24,'Distribution EI'!$B$7:$B$26,$A24)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E24,'Distribution EI'!$B$7:$B$26,$A24)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E24,'Distribution EI'!$B$7:$B$26,$A24)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E24,'Distribution EI'!$B$7:$B$26,$A24)","v":16.540196759999997},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B24,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E24,'WW Systems EI'!$B$7:$B$14,$C24,'WW Systems EI'!$C$7:$C$14,$D24)","v":0}]
["NC",2014,"Urban","Outdoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E25,'E+C EI'!$B$7:$B$26,$A25)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E25,'E+C EI'!$B$7:$B$26,$A25)","v":157.91999999999999},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E25,'E+C EI'!$B$7:$B$26,$A25)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E25,'E+C EI'!$B$7:$B$26,$A25)","v":105.02},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E25,'E+C EI'!$B$7:$B$26,$A25)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E25,'E+C EI'!$B$7:$B$26,$A25)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E25,'E+C EI'!$B$7:$B$26,$A25)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E25,'E+C EI'!$B$7:$B$26,$A25)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E25,'E+C EI'!$B$7:$B$26,$A25)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B25,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E25,'Treatment EI'!$B$7:$B$42,$C25)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B25,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E25,'Treatment EI'!$B$7:$B$42,$C25)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B25,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E25,'Treatment EI'!$B$7:$B$42,$C25)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B25,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E25,'Treatment EI'!$B$7:$B$42,$C25)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B25,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E25,'Treatment EI'!$B$7:$B$42,$C25)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B25,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E25,'Treatment EI'!$B$7:$B$42,$C25)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B25,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E25,'Treatment EI'!$B$7:$B$42,$C25)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B25,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E25,'Treatment EI'!$B$7:$B$42,$C25)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B25,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E25,'Treatment EI'!$B$7:$B$42,$C25)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E25,'Distribution EI'!$B$7:$B$26,$A25)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E25,'Distribution EI'!$B$7:$B$26,$A25)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E25,'Distribution EI'!$B$7:$B$26,$A25)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E25,'Distribution EI'!$B$7:$B$26,$A25)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E25,'Distribution EI'!$B$7:$B$26,$A25)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E25,'Distribution EI'!$B$7:$B$26,$A25)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E25,'Distribution EI'!$B$7:$B$26,$A25)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E25,'Distribution EI'!$B$7:$B$26,$A25)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E25,'Distribution EI'!$B$7:$B$26,$A25)","v":153.30311996999998},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B25,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E25,'WW Systems EI'!$B$7:$B$14,$C25,'WW Systems EI'!$C$7:$C$14,$D25)","v":0}]
["SF",2014,"Urban","Outdoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E26,'E+C EI'!$B$7:$B$26,$A26)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E26,'E+C EI'!$B$7:$B$26,$A26)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E26,'E+C EI'!$B$7:$B$26,$A26)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E26,'E+C EI'!$B$7:$B$26,$A26)","v":207.76469449999999},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E26,'E+C EI'!$B$7:$B$26,$A26)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E26,'E+C EI'!$B$7:$B$26,$A26)","v":11.610000000000001},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E26,'E+C EI'!$B$7:$B$26,$A26)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E26,'E+C EI'!$B$7:$B$26,$A26)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E26,'E+C EI'!$B$7:$B$26,$A26)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B26,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E26,'Treatment EI'!$B$7:$B$42,$C26)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B26,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E26,'Treatment EI'!$B$7:$B$42,$C26)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B26,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E26,'Treatment EI'!$B$7:$B$42,$C26)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B26,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E26,'Treatment EI'!$B$7:$B$42,$C26)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B26,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E26,'Treatment EI'!$B$7:$B$42,$C26)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B26,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E26,'Treatment EI'!$B$7:$B$42,$C26)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B26,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E26,'Treatment EI'!$B$7:$B$42,$C26)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B26,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E26,'Treatment EI'!$B$7:$B$42,$C26)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B26,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E26,'Treatment EI'!$B$7:$B$42,$C26)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E26,'Distribution EI'!$B$7:$B$26,$A26)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E26,'Distribution EI'!$B$7:$B$26,$A26)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E26,'Distribution EI'!$B$7:$B$26,$A26)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E26,'Distribution EI'!$B$7:$B$26,$A26)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E26,'Distribution EI'!$B$7:$B$26,$A26)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E26,'Distribution EI'!$B$7:$B$26,$A26)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E26,'Distribution EI'!$B$7:$B$26,$A26)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E26,'Distribution EI'!$B$7:$B$26,$A26)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E26,'Distribution EI'!$B$7:$B$26,$A26)","v":299.10189141000001},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B26,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E26,'WW Systems EI'!$B$7:$B$14,$C26,'WW Systems EI'!$C$7:$C$14,$D26)","v":0}]
["CC",2014,"Urban","Outdoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E27,'E+C EI'!$B$7:$B$26,$A27)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E27,'E+C EI'!$B$7:$B$26,$A27)","v":433.34},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E27,'E+C EI'!$B$7:$B$26,$A27)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E27,'E+C EI'!$B$7:$B$26,$A27)","v":277.89},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E27,'E+C EI'!$B$7:$B$26,$A27)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E27,'E+C EI'!$B$7:$B$26,$A27)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E27,'E+C EI'!$B$7:$B$26,$A27)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E27,'E+C EI'!$B$7:$B$26,$A27)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E27,'E+C EI'!$B$7:$B$26,$A27)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B27,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E27,'Treatment EI'!$B$7:$B$42,$C27)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B27,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E27,'Treatment EI'!$B$7:$B$42,$C27)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B27,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E27,'Treatment EI'!$B$7:$B$42,$C27)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B27,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E27,'Treatment EI'!$B$7:$B$42,$C27)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B27,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E27,'Treatment EI'!$B$7:$B$42,$C27)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B27,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E27,'Treatment EI'!$B$7:$B$42,$C27)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B27,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E27,'Treatment EI'!$B$7:$B$42,$C27)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B27,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E27,'Treatment EI'!$B$7:$B$42,$C27)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B27,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E27,'Treatment EI'!$B$7:$B$42,$C27)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E27,'Distribution EI'!$B$7:$B$26,$A27)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E27,'Distribution EI'!$B$7:$B$26,$A27)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E27,'Distribution EI'!$B$7:$B$26,$A27)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E27,'Distribution EI'!$B$7:$B$26,$A27)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E27,'Distribution EI'!$B$7:$B$26,$A27)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E27,'Distribution EI'!$B$7:$B$26,$A27)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E27,'Distribution EI'!$B$7:$B$26,$A27)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E27,'Distribution EI'!$B$7:$B$26,$A27)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E27,'Distribution EI'!$B$7:$B$26,$A27)","v":153.30311996999998},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B27,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E27,'WW Systems EI'!$B$7:$B$14,$C27,'WW Systems EI'!$C$7:$C$14,$D27)","v":0}]
["SC",2014,"Urban","Outdoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E28,'E+C EI'!$B$7:$B$26,$A28)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E28,'E+C EI'!$B$7:$B$26,$A28)","v":532.04},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E28,'E+C EI'!$B$7:$B$26,$A28)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E28,'E+C EI'!$B$7:$B$26,$A28)","v":339.84},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E28,'E+C EI'!$B$7:$B$26,$A28)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E28,'E+C EI'!$B$7:$B$26,$A28)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E28,'E+C EI'!$B$7:$B$26,$A28)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E28,'E+C EI'!$B$7:$B$26,$A28)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E28,'E+C EI'!$B$7:$B$26,$A28)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B28,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E28,'Treatment EI'!$B$7:$B$42,$C28)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B28,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E28,'Treatment EI'!$B$7:$B$42,$C28)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B28,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E28,'Treatment EI'!$B$7:$B$42,$C28)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B28,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E28,'Treatment EI'!$B$7:$B$42,$C28)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B28,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E28,'Treatment EI'!$B$7:$B$42,$C28)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B28,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E28,'Treatment EI'!$B$7:$B$42,$C28)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B28,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E28,'Treatment EI'!$B$7:$B$42,$C28)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B28,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E28,'Treatment EI'!$B$7:$B$42,$C28)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B28,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E28,'Treatment EI'!$B$7:$B$42,$C28)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E28,'Distribution EI'!$B$7:$B$26,$A28)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E28,'Distribution EI'!$B$7:$B$26,$A28)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E28,'Distribution EI'!$B$7:$B$26,$A28)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E28,'Distribution EI'!$B$7:$B$26,$A28)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E28,'Distribution EI'!$B$7:$B$26,$A28)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E28,'Distribution EI'!$B$7:$B$26,$A28)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E28,'Distribution EI'!$B$7:$B$26,$A28)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E28,'Distribution EI'!$B$7:$B$26,$A28)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E28,'Distribution EI'!$B$7:$B$26,$A28)","v":153.30311996999998},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B28,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E28,'WW Systems EI'!$B$7:$B$14,$C28,'WW Systems EI'!$C$7:$C$14,$D28)","v":0}]
["SR",2014,"Urban","Outdoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E29,'E+C EI'!$B$7:$B$26,$A29)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E29,'E+C EI'!$B$7:$B$26,$A29)","v":170.14},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E29,'E+C EI'!$B$7:$B$26,$A29)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E29,'E+C EI'!$B$7:$B$26,$A29)","v":112.69},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E29,'E+C EI'!$B$7:$B$26,$A29)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E29,'E+C EI'!$B$7:$B$26,$A29)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E29,'E+C EI'!$B$7:$B$26,$A29)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E29,'E+C EI'!$B$7:$B$26,$A29)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E29,'E+C EI'!$B$7:$B$26,$A29)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B29,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E29,'Treatment EI'!$B$7:$B$42,$C29)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B29,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E29,'Treatment EI'!$B$7:$B$42,$C29)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B29,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E29,'Treatment EI'!$B$7:$B$42,$C29)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B29,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E29,'Treatment EI'!$B$7:$B$42,$C29)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B29,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E29,'Treatment EI'!$B$7:$B$42,$C29)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B29,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E29,'Treatment EI'!$B$7:$B$42,$C29)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B29,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E29,'Treatment EI'!$B$7:$B$42,$C29)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B29,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E29,'Treatment EI'!$B$7:$B$42,$C29)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B29,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E29,'Treatment EI'!$B$7:$B$42,$C29)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E29,'Distribution EI'!$B$7:$B$26,$A29)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E29,'Distribution EI'!$B$7:$B$26,$A29)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E29,'Distribution EI'!$B$7:$B$26,$A29)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E29,'Distribution EI'!$B$7:$B$26,$A29)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E29,'Distribution EI'!$B$7:$B$26,$A29)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E29,'Distribution EI'!$B$7:$B$26,$A29)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E29,'Distribution EI'!$B$7:$B$26,$A29)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E29,'Distribution EI'!$B$7:$B$26,$A29)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E29,'Distribution EI'!$B$7:$B$26,$A29)","v":16.540196759999997},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B29,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E29,'WW Systems EI'!$B$7:$B$14,$C29,'WW Systems EI'!$C$7:$C$14,$D29)","v":0}]
["SJ",2014,"Urban","Outdoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E30,'E+C EI'!$B$7:$B$26,$A30)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E30,'E+C EI'!$B$7:$B$26,$A30)","v":217.14},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E30,'E+C EI'!$B$7:$B$26,$A30)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E30,'E+C EI'!$B$7:$B$26,$A30)","v":142.19},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E30,'E+C EI'!$B$7:$B$26,$A30)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E30,'E+C EI'!$B$7:$B$26,$A30)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E30,'E+C EI'!$B$7:$B$26,$A30)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E30,'E+C EI'!$B$7:$B$26,$A30)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E30,'E+C EI'!$B$7:$B$26,$A30)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B30,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E30,'Treatment EI'!$B$7:$B$42,$C30)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B30,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E30,'Treatment EI'!$B$7:$B$42,$C30)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B30,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E30,'Treatment EI'!$B$7:$B$42,$C30)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B30,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E30,'Treatment EI'!$B$7:$B$42,$C30)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B30,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E30,'Treatment EI'!$B$7:$B$42,$C30)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B30,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E30,'Treatment EI'!$B$7:$B$42,$C30)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B30,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E30,'Treatment EI'!$B$7:$B$42,$C30)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B30,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E30,'Treatment EI'!$B$7:$B$42,$C30)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B30,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E30,'Treatment EI'!$B$7:$B$42,$C30)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E30,'Distribution EI'!$B$7:$B$26,$A30)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E30,'Distribution EI'!$B$7:$B$26,$A30)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E30,'Distribution EI'!$B$7:$B$26,$A30)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E30,'Distribution EI'!$B$7:$B$26,$A30)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E30,'Distribution EI'!$B$7:$B$26,$A30)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E30,'Distribution EI'!$B$7:$B$26,$A30)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E30,'Distribution EI'!$B$7:$B$26,$A30)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E30,'Distribution EI'!$B$7:$B$26,$A30)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E30,'Distribution EI'!$B$7:$B$26,$A30)","v":16.540196759999997},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B30,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E30,'WW Systems EI'!$B$7:$B$14,$C30,'WW Systems EI'!$C$7:$C$14,$D30)","v":0}]
["TL",2014,"Urban","Outdoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E31,'E+C EI'!$B$7:$B$26,$A31)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E31,'E+C EI'!$B$7:$B$26,$A31)","v":365.65999999999997},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E31,'E+C EI'!$B$7:$B$26,$A31)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E31,'E+C EI'!$B$7:$B$26,$A31)","v":235.41},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E31,'E+C EI'!$B$7:$B$26,$A31)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E31,'E+C EI'!$B$7:$B$26,$A31)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E31,'E+C EI'!$B$7:$B$26,$A31)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E31,'E+C EI'!$B$7:$B$26,$A31)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E31,'E+C EI'!$B$7:$B$26,$A31)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B31,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E31,'Treatment EI'!$B$7:$B$42,$C31)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B31,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E31,'Treatment EI'!$B$7:$B$42,$C31)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B31,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E31,'Treatment EI'!$B$7:$B$42,$C31)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B31,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E31,'Treatment EI'!$B$7:$B$42,$C31)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B31,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E31,'Treatment EI'!$B$7:$B$42,$C31)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B31,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E31,'Treatment EI'!$B$7:$B$42,$C31)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B31,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E31,'Treatment EI'!$B$7:$B$42,$C31)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B31,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E31,'Treatment EI'!$B$7:$B$42,$C31)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B31,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E31,'Treatment EI'!$B$7:$B$42,$C31)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E31,'Distribution EI'!$B$7:$B$26,$A31)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E31,'Distribution EI'!$B$7:$B$26,$A31)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E31,'Distribution EI'!$B$7:$B$26,$A31)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E31,'Distribution EI'!$B$7:$B$26,$A31)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E31,'Distribution EI'!$B$7:$B$26,$A31)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E31,'Distribution EI'!$B$7:$B$26,$A31)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E31,'Distribution EI'!$B$7:$B$26,$A31)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E31,'Distribution EI'!$B$7:$B$26,$A31)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E31,'Distribution EI'!$B$7:$B$26,$A31)","v":16.540196759999997},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B31,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E31,'WW Systems EI'!$B$7:$B$14,$C31,'WW Systems EI'!$C$7:$C$14,$D31)","v":0}]
["SL",2014,"Ag","Indoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E63,'E+C EI'!$B$7:$B$26,$A63)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E63,'E+C EI'!$B$7:$B$26,$A63)","v":21.120000000000019},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E63,'E+C EI'!$B$7:$B$26,$A63)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E63,'E+C EI'!$B$7:$B$26,$A63)","v":148.42000000000002},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E63,'E+C EI'!$B$7:$B$26,$A63)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E63,'E+C EI'!$B$7:$B$26,$A63)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E63,'E+C EI'!$B$7:$B$26,$A63)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E63,'E+C EI'!$B$7:$B$26,$A63)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E63,'E+C EI'!$B$7:$B$26,$A63)","v":3495},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B63,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E63,'Treatment EI'!$B$7:$B$42,$C63)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B63,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E63,'Treatment EI'!$B$7:$B$42,$C63)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B63,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E63,'Treatment EI'!$B$7:$B$42,$C63)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B63,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E63,'Treatment EI'!$B$7:$B$42,$C63)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B63,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E63,'Treatment EI'!$B$7:$B$42,$C63)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B63,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E63,'Treatment EI'!$B$7:$B$42,$C63)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B63,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E63,'Treatment EI'!$B$7:$B$42,$C63)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B63,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E63,'Treatment EI'!$B$7:$B$42,$C63)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B63,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E63,'Treatment EI'!$B$7:$B$42,$C63)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E63,'Distribution EI'!$B$7:$B$26,$A63)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E63,'Distribution EI'!$B$7:$B$26,$A63)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E63,'Distribution EI'!$B$7:$B$26,$A63)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E63,'Distribution EI'!$B$7:$B$26,$A63)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E63,'Distribution EI'!$B$7:$B$26,$A63)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E63,'Distribution EI'!$B$7:$B$26,$A63)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E63,'Distribution EI'!$B$7:$B$26,$A63)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E63,'Distribution EI'!$B$7:$B$26,$A63)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E63,'Distribution EI'!$B$7:$B$26,$A63)","v":9.7853055300000094},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B63,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E63,'WW Systems EI'!$B$7:$B$14,$C63,'WW Systems EI'!$C$7:$C$14,$D63)","v":0}]
["SF",2016,"Urban","Outdoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E186,'E+C EI'!$B$7:$B$26,$A186)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E186,'E+C EI'!$B$7:$B$26,$A186)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E186,'E+C EI'!$B$7:$B$26,$A186)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E186,'E+C EI'!$B$7:$B$26,$A186)","v":207.76469449999999},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E186,'E+C EI'!$B$7:$B$26,$A186)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E186,'E+C EI'!$B$7:$B$26,$A186)","v":11.610000000000001},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E186,'E+C EI'!$B$7:$B$26,$A186)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E186,'E+C EI'!$B$7:$B$26,$A186)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E186,'E+C EI'!$B$7:$B$26,$A186)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B186,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E186,'Treatment EI'!$B$7:$B$42,$C186)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B186,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E186,'Treatment EI'!$B$7:$B$42,$C186)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B186,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E186,'Treatment EI'!$B$7:$B$42,$C186)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B186,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E186,'Treatment EI'!$B$7:$B$42,$C186)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B186,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E186,'Treatment EI'!$B$7:$B$42,$C186)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B186,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E186,'Treatment EI'!$B$7:$B$42,$C186)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B186,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E186,'Treatment EI'!$B$7:$B$42,$C186)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B186,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E186,'Treatment EI'!$B$7:$B$42,$C186)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B186,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E186,'Treatment EI'!$B$7:$B$42,$C186)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E186,'Distribution EI'!$B$7:$B$26,$A186)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E186,'Distribution EI'!$B$7:$B$26,$A186)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E186,'Distribution EI'!$B$7:$B$26,$A186)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E186,'Distribution EI'!$B$7:$B$26,$A186)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E186,'Distribution EI'!$B$7:$B$26,$A186)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E186,'Distribution EI'!$B$7:$B$26,$A186)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E186,'Distribution EI'!$B$7:$B$26,$A186)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E186,'Distribution EI'!$B$7:$B$26,$A186)","v":299.10189141000001},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E186,'Distribution EI'!$B$7:$B$26,$A186)","v":299.10189141000001},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B186,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E186,'WW Systems EI'!$B$7:$B$14,$C186,'WW Systems EI'!$C$7:$C$14,$D186)","v":0}]
["TL",2016,"Ag","Indoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E221,'E+C EI'!$B$7:$B$26,$A221)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E221,'E+C EI'!$B$7:$B$26,$A221)","v":23.340000000000021},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E221,'E+C EI'!$B$7:$B$26,$A221)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E221,'E+C EI'!$B$7:$B$26,$A221)","v":163.59},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E221,'E+C EI'!$B$7:$B$26,$A221)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E221,'E+C EI'!$B$7:$B$26,$A221)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E221,'E+C EI'!$B$7:$B$26,$A221)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E221,'E+C EI'!$B$7:$B$26,$A221)","v":174},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E221,'E+C EI'!$B$7:$B$26,$A221)","v":495},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B221,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E221,'Treatment EI'!$B$7:$B$42,$C221)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B221,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E221,'Treatment EI'!$B$7:$B$42,$C221)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B221,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E221,'Treatment EI'!$B$7:$B$42,$C221)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B221,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E221,'Treatment EI'!$B$7:$B$42,$C221)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B221,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E221,'Treatment EI'!$B$7:$B$42,$C221)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B221,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E221,'Treatment EI'!$B$7:$B$42,$C221)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B221,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E221,'Treatment EI'!$B$7:$B$42,$C221)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B221,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E221,'Treatment EI'!$B$7:$B$42,$C221)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B221,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E221,'Treatment EI'!$B$7:$B$42,$C221)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E221,'Distribution EI'!$B$7:$B$26,$A221)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E221,'Distribution EI'!$B$7:$B$26,$A221)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E221,'Distribution EI'!$B$7:$B$26,$A221)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E221,'Distribution EI'!$B$7:$B$26,$A221)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E221,'Distribution EI'!$B$7:$B$26,$A221)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E221,'Distribution EI'!$B$7:$B$26,$A221)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E221,'Distribution EI'!$B$7:$B$26,$A221)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E221,'Distribution EI'!$B$7:$B$26,$A221)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E221,'Distribution EI'!$B$7:$B$26,$A221)","v":1.0557572400000008},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B221,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E221,'WW Systems EI'!$B$7:$B$14,$C221,'WW Systems EI'!$C$7:$C$14,$D221)","v":0}]
["TL",2018,"Urban","Outdoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E391,'E+C EI'!$B$7:$B$26,$A391)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E391,'E+C EI'!$B$7:$B$26,$A391)","v":23.340000000000021},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E391,'E+C EI'!$B$7:$B$26,$A391)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E391,'E+C EI'!$B$7:$B$26,$A391)","v":163.59},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E391,'E+C EI'!$B$7:$B$26,$A391)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E391,'E+C EI'!$B$7:$B$26,$A391)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E391,'E+C EI'!$B$7:$B$26,$A391)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E391,'E+C EI'!$B$7:$B$26,$A391)","v":174},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E391,'E+C EI'!$B$7:$B$26,$A391)","v":495},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B391,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E391,'Treatment EI'!$B$7:$B$42,$C391)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B391,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E391,'Treatment EI'!$B$7:$B$42,$C391)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B391,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E391,'Treatment EI'!$B$7:$B$42,$C391)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B391,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E391,'Treatment EI'!$B$7:$B$42,$C391)","v":0.18573507000000017},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B391,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E391,'Treatment EI'!$B$7:$B$42,$C391)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B391,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E391,'Treatment EI'!$B$7:$B$42,$C391)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B391,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E391,'Treatment EI'!$B$7:$B$42,$C391)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B391,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E391,'Treatment EI'!$B$7:$B$42,$C391)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B391,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E391,'Treatment EI'!$B$7:$B$42,$C391)","v":8.6611195800000065},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E391,'Distribution EI'!$B$7:$B$26,$A391)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E391,'Distribution EI'!$B$7:$B$26,$A391)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E391,'Distribution EI'!$B$7:$B$26,$A391)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E391,'Distribution EI'!$B$7:$B$26,$A391)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E391,'Distribution EI'!$B$7:$B$26,$A391)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E391,'Distribution EI'!$B$7:$B$26,$A391)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E391,'Distribution EI'!$B$7:$B$26,$A391)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E391,'Distribution EI'!$B$7:$B$26,$A391)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E391,'Distribution EI'!$B$7:$B$26,$A391)","v":1.0557572400000008},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B391,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E391,'WW Systems EI'!$B$7:$B$14,$C391,'WW Systems EI'!$C$7:$C$14,$D391)","v":0}]
["NL",2019,"Urban","Outdoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E472,'E+C EI'!$B$7:$B$26,$A472)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E472,'E+C EI'!$B$7:$B$26,$A472)","v":10.020000000000008},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E472,'E+C EI'!$B$7:$B$26,$A472)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E472,'E+C EI'!$B$7:$B$26,$A472)","v":72.570000000000007},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E472,'E+C EI'!$B$7:$B$26,$A472)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E472,'E+C EI'!$B$7:$B$26,$A472)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E472,'E+C EI'!$B$7:$B$26,$A472)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E472,'E+C EI'!$B$7:$B$26,$A472)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E472,'E+C EI'!$B$7:$B$26,$A472)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B472,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E472,'Treatment EI'!$B$7:$B$42,$C472)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B472,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E472,'Treatment EI'!$B$7:$B$42,$C472)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B472,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E472,'Treatment EI'!$B$7:$B$42,$C472)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B472,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E472,'Treatment EI'!$B$7:$B$42,$C472)","v":0.18573507000000017},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B472,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E472,'Treatment EI'!$B$7:$B$42,$C472)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B472,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E472,'Treatment EI'!$B$7:$B$42,$C472)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B472,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E472,'Treatment EI'!$B$7:$B$42,$C472)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B472,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E472,'Treatment EI'!$B$7:$B$42,$C472)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B472,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E472,'Treatment EI'!$B$7:$B$42,$C472)","v":8.6611195800000065},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E472,'Distribution EI'!$B$7:$B$26,$A472)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E472,'Distribution EI'!$B$7:$B$26,$A472)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E472,'Distribution EI'!$B$7:$B$26,$A472)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E472,'Distribution EI'!$B$7:$B$26,$A472)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E472,'Distribution EI'!$B$7:$B$26,$A472)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E472,'Distribution EI'!$B$7:$B$26,$A472)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E472,'Distribution EI'!$B$7:$B$26,$A472)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E472,'Distribution EI'!$B$7:$B$26,$A472)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E472,'Distribution EI'!$B$7:$B$26,$A472)","v":1.0557572400000008},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B472,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E472,'WW Systems EI'!$B$7:$B$14,$C472,'WW Systems EI'!$C$7:$C$14,$D472)","v":0}]
["SJ",2020,"Urban","Outdoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E510,'E+C EI'!$B$7:$B$26,$A510)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E510,'E+C EI'!$B$7:$B$26,$A510)","v":217.14},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E510,'E+C EI'!$B$7:$B$26,$A510)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E510,'E+C EI'!$B$7:$B$26,$A510)","v":142.19},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E510,'E+C EI'!$B$7:$B$26,$A510)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E510,'E+C EI'!$B$7:$B$26,$A510)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E510,'E+C EI'!$B$7:$B$26,$A510)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E510,'E+C EI'!$B$7:$B$26,$A510)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E510,'E+C EI'!$B$7:$B$26,$A510)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B510,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E510,'Treatment EI'!$B$7:$B$42,$C510)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B510,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E510,'Treatment EI'!$B$7:$B$42,$C510)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B510,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E510,'Treatment EI'!$B$7:$B$42,$C510)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B510,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E510,'Treatment EI'!$B$7:$B$42,$C510)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B510,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E510,'Treatment EI'!$B$7:$B$42,$C510)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B510,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E510,'Treatment EI'!$B$7:$B$42,$C510)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B510,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E510,'Treatment EI'!$B$7:$B$42,$C510)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B510,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E510,'Treatment EI'!$B$7:$B$42,$C510)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B510,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E510,'Treatment EI'!$B$7:$B$42,$C510)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E510,'Distribution EI'!$B$7:$B$26,$A510)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E510,'Distribution EI'!$B$7:$B$26,$A510)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E510,'Distribution EI'!$B$7:$B$26,$A510)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E510,'Distribution EI'!$B$7:$B$26,$A510)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E510,'Distribution EI'!$B$7:$B$26,$A510)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E510,'Distribution EI'!$B$7:$B$26,$A510)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E510,'Distribution EI'!$B$7:$B$26,$A510)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E510,'Distribution EI'!$B$7:$B$26,$A510)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E510,'Distribution EI'!$B$7:$B$26,$A510)","v":16.540196759999997},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B510,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E510,'WW Systems EI'!$B$7:$B$14,$C510,'WW Systems EI'!$C$7:$C$14,$D510)","v":0}]
["CC",2022,"Ag","Outdoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E677,'E+C EI'!$B$7:$B$26,$A677)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E677,'E+C EI'!$B$7:$B$26,$A677)","v":433.34},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E677,'E+C EI'!$B$7:$B$26,$A677)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E677,'E+C EI'!$B$7:$B$26,$A677)","v":277.89},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E677,'E+C EI'!$B$7:$B$26,$A677)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E677,'E+C EI'!$B$7:$B$26,$A677)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E677,'E+C EI'!$B$7:$B$26,$A677)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E677,'E+C EI'!$B$7:$B$26,$A677)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E677,'E+C EI'!$B$7:$B$26,$A677)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B677,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E677,'Treatment EI'!$B$7:$B$42,$C677)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B677,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E677,'Treatment EI'!$B$7:$B$42,$C677)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B677,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E677,'Treatment EI'!$B$7:$B$42,$C677)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B677,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E677,'Treatment EI'!$B$7:$B$42,$C677)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B677,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E677,'Treatment EI'!$B$7:$B$42,$C677)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B677,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E677,'Treatment EI'!$B$7:$B$42,$C677)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B677,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E677,'Treatment EI'!$B$7:$B$42,$C677)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B677,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E677,'Treatment EI'!$B$7:$B$42,$C677)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B677,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E677,'Treatment EI'!$B$7:$B$42,$C677)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E677,'Distribution EI'!$B$7:$B$26,$A677)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E677,'Distribution EI'!$B$7:$B$26,$A677)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E677,'Distribution EI'!$B$7:$B$26,$A677)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E677,'Distribution EI'!$B$7:$B$26,$A677)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E677,'Distribution EI'!$B$7:$B$26,$A677)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E677,'Distribution EI'!$B$7:$B$26,$A677)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E677,'Distribution EI'!$B$7:$B$26,$A677)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E677,'Distribution EI'!$B$7:$B$26,$A677)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E677,'Distribution EI'!$B$7:$B$26,$A677)","v":153.30311996999998},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B677,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E677,'WW Systems EI'!$B$7:$B$14,$C677,'WW Systems EI'!$C$7:$C$14,$D677)","v":0}]
["NC",2022,"Urban","Outdoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E705,'E+C EI'!$B$7:$B$26,$A705)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E705,'E+C EI'!$B$7:$B$26,$A705)","v":10.080000000000009},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E705,'E+C EI'!$B$7:$B$26,$A705)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E705,'E+C EI'!$B$7:$B$26,$A705)","v":72.98},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E705,'E+C EI'!$B$7:$B$26,$A705)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E705,'E+C EI'!$B$7:$B$26,$A705)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E705,'E+C EI'!$B$7:$B$26,$A705)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E705,'E+C EI'!$B$7:$B$26,$A705)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E705,'E+C EI'!$B$7:$B$26,$A705)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B705,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E705,'Treatment EI'!$B$7:$B$42,$C705)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B705,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E705,'Treatment EI'!$B$7:$B$42,$C705)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B705,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E705,'Treatment EI'!$B$7:$B$42,$C705)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B705,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E705,'Treatment EI'!$B$7:$B$42,$C705)","v":0.18573507000000017},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B705,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E705,'Treatment EI'!$B$7:$B$42,$C705)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B705,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E705,'Treatment EI'!$B$7:$B$42,$C705)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B705,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E705,'Treatment EI'!$B$7:$B$42,$C705)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B705,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E705,'Treatment EI'!$B$7:$B$42,$C705)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B705,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E705,'Treatment EI'!$B$7:$B$42,$C705)","v":8.6611195800000065},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E705,'Distribution EI'!$B$7:$B$26,$A705)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E705,'Distribution EI'!$B$7:$B$26,$A705)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E705,'Distribution EI'!$B$7:$B$26,$A705)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E705,'Distribution EI'!$B$7:$B$26,$A705)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E705,'Distribution EI'!$B$7:$B$26,$A705)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E705,'Distribution EI'!$B$7:$B$26,$A705)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E705,'Distribution EI'!$B$7:$B$26,$A705)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E705,'Distribution EI'!$B$7:$B$26,$A705)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E705,'Distribution EI'!$B$7:$B$26,$A705)","v":9.7853055300000094},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B705,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E705,'WW Systems EI'!$B$7:$B$14,$C705,'WW Systems EI'!$C$7:$C$14,$D705)","v":0}]
["SC",2023,"Urban","Outdoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E788,'E+C EI'!$B$7:$B$26,$A788)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E788,'E+C EI'!$B$7:$B$26,$A788)","v":33.960000000000029},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E788,'E+C EI'!$B$7:$B$26,$A788)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E788,'E+C EI'!$B$7:$B$26,$A788)","v":236.16000000000003},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E788,'E+C EI'!$B$7:$B$26,$A788)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E788,'E+C EI'!$B$7:$B$26,$A788)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E788,'E+C EI'!$B$7:$B$26,$A788)","v":2500},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E788,'E+C EI'!$B$7:$B$26,$A788)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E788,'E+C EI'!$B$7:$B$26,$A788)","v":3214},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B788,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E788,'Treatment EI'!$B$7:$B$42,$C788)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B788,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E788,'Treatment EI'!$B$7:$B$42,$C788)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B788,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E788,'Treatment EI'!$B$7:$B$42,$C788)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B788,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E788,'Treatment EI'!$B$7:$B$42,$C788)","v":0.18573507000000017},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B788,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E788,'Treatment EI'!$B$7:$B$42,$C788)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B788,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E788,'Treatment EI'!$B$7:$B$42,$C788)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B788,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E788,'Treatment EI'!$B$7:$B$42,$C788)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B788,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E788,'Treatment EI'!$B$7:$B$42,$C788)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B788,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E788,'Treatment EI'!$B$7:$B$42,$C788)","v":8.6611195800000065},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E788,'Distribution EI'!$B$7:$B$26,$A788)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E788,'Distribution EI'!$B$7:$B$26,$A788)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E788,'Distribution EI'!$B$7:$B$26,$A788)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E788,'Distribution EI'!$B$7:$B$26,$A788)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E788,'Distribution EI'!$B$7:$B$26,$A788)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E788,'Distribution EI'!$B$7:$B$26,$A788)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E788,'Distribution EI'!$B$7:$B$26,$A788)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E788,'Distribution EI'!$B$7:$B$26,$A788)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E788,'Distribution EI'!$B$7:$B$26,$A788)","v":9.7853055300000094},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B788,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E788,'WW Systems EI'!$B$7:$B$14,$C788,'WW Systems EI'!$C$7:$C$14,$D788)","v":0}]
["SL",2025,"Ag","Outdoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E963,'E+C EI'!$B$7:$B$26,$A963)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E963,'E+C EI'!$B$7:$B$26,$A963)","v":21.120000000000019},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E963,'E+C EI'!$B$7:$B$26,$A963)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E963,'E+C EI'!$B$7:$B$26,$A963)","v":148.42000000000002},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E963,'E+C EI'!$B$7:$B$26,$A963)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E963,'E+C EI'!$B$7:$B$26,$A963)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E963,'E+C EI'!$B$7:$B$26,$A963)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E963,'E+C EI'!$B$7:$B$26,$A963)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E963,'E+C EI'!$B$7:$B$26,$A963)","v":3495},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B963,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E963,'Treatment EI'!$B$7:$B$42,$C963)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B963,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E963,'Treatment EI'!$B$7:$B$42,$C963)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B963,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E963,'Treatment EI'!$B$7:$B$42,$C963)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B963,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E963,'Treatment EI'!$B$7:$B$42,$C963)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B963,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E963,'Treatment EI'!$B$7:$B$42,$C963)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B963,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E963,'Treatment EI'!$B$7:$B$42,$C963)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B963,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E963,'Treatment EI'!$B$7:$B$42,$C963)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B963,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E963,'Treatment EI'!$B$7:$B$42,$C963)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B963,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E963,'Treatment EI'!$B$7:$B$42,$C963)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E963,'Distribution EI'!$B$7:$B$26,$A963)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E963,'Distribution EI'!$B$7:$B$26,$A963)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E963,'Distribution EI'!$B$7:$B$26,$A963)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E963,'Distribution EI'!$B$7:$B$26,$A963)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E963,'Distribution EI'!$B$7:$B$26,$A963)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E963,'Distribution EI'!$B$7:$B$26,$A963)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E963,'Distribution EI'!$B$7:$B$26,$A963)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E963,'Distribution EI'!$B$7:$B$26,$A963)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E963,'Distribution EI'!$B$7:$B$26,$A963)","v":9.7853055300000094},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B963,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E963,'WW Systems EI'!$B$7:$B$14,$C963,'WW Systems EI'!$C$7:$C$14,$D963)","v":0}]
["CR",2026,"Urban","Outdoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E994,'E+C EI'!$B$7:$B$26,$A994)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E994,'E+C EI'!$B$7:$B$26,$A994)","v":438.03999999999996},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E994,'E+C EI'!$B$7:$B$26,$A994)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E994,'E+C EI'!$B$7:$B$26,$A994)","v":280.83999999999997},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E994,'E+C EI'!$B$7:$B$26,$A994)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E994,'E+C EI'!$B$7:$B$26,$A994)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E994,'E+C EI'!$B$7:$B$26,$A994)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E994,'E+C EI'!$B$7:$B$26,$A994)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E994,'E+C EI'!$B$7:$B$26,$A994)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B994,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E994,'Treatment EI'!$B$7:$B$42,$C994)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B994,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E994,'Treatment EI'!$B$7:$B$42,$C994)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B994,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E994,'Treatment EI'!$B$7:$B$42,$C994)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B994,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E994,'Treatment EI'!$B$7:$B$42,$C994)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B994,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E994,'Treatment EI'!$B$7:$B$42,$C994)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B994,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E994,'Treatment EI'!$B$7:$B$42,$C994)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B994,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E994,'Treatment EI'!$B$7:$B$42,$C994)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B994,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E994,'Treatment EI'!$B$7:$B$42,$C994)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B994,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E994,'Treatment EI'!$B$7:$B$42,$C994)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E994,'Distribution EI'!$B$7:$B$26,$A994)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E994,'Distribution EI'!$B$7:$B$26,$A994)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E994,'Distribution EI'!$B$7:$B$26,$A994)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E994,'Distribution EI'!$B$7:$B$26,$A994)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E994,'Distribution EI'!$B$7:$B$26,$A994)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E994,'Distribution EI'!$B$7:$B$26,$A994)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E994,'Distribution EI'!$B$7:$B$26,$A994)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E994,'Distribution EI'!$B$7:$B$26,$A994)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E994,'Distribution EI'!$B$7:$B$26,$A994)","v":16.540196759999997},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B994,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E994,'WW Systems EI'!$B$7:$B$14,$C994,'WW Systems EI'!$C$7:$C$14,$D994)","v":0}]
["CR",2027,"Urban","Outdoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1074,'E+C EI'!$B$7:$B$26,$A1074)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1074,'E+C EI'!$B$7:$B$26,$A1074)","v":438.03999999999996},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1074,'E+C EI'!$B$7:$B$26,$A1074)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1074,'E+C EI'!$B$7:$B$26,$A1074)","v":280.83999999999997},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1074,'E+C EI'!$B$7:$B$26,$A1074)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1074,'E+C EI'!$B$7:$B$26,$A1074)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1074,'E+C EI'!$B$7:$B$26,$A1074)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1074,'E+C EI'!$B$7:$B$26,$A1074)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1074,'E+C EI'!$B$7:$B$26,$A1074)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1074,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E1074,'Treatment EI'!$B$7:$B$42,$C1074)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1074,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E1074,'Treatment EI'!$B$7:$B$42,$C1074)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1074,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E1074,'Treatment EI'!$B$7:$B$42,$C1074)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1074,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E1074,'Treatment EI'!$B$7:$B$42,$C1074)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1074,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E1074,'Treatment EI'!$B$7:$B$42,$C1074)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1074,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E1074,'Treatment EI'!$B$7:$B$42,$C1074)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1074,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E1074,'Treatment EI'!$B$7:$B$42,$C1074)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1074,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E1074,'Treatment EI'!$B$7:$B$42,$C1074)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1074,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E1074,'Treatment EI'!$B$7:$B$42,$C1074)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1074,'Distribution EI'!$B$7:$B$26,$A1074)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1074,'Distribution EI'!$B$7:$B$26,$A1074)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1074,'Distribution EI'!$B$7:$B$26,$A1074)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1074,'Distribution EI'!$B$7:$B$26,$A1074)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1074,'Distribution EI'!$B$7:$B$26,$A1074)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1074,'Distribution EI'!$B$7:$B$26,$A1074)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1074,'Distribution EI'!$B$7:$B$26,$A1074)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1074,'Distribution EI'!$B$7:$B$26,$A1074)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1074,'Distribution EI'!$B$7:$B$26,$A1074)","v":16.540196759999997},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B1074,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E1074,'WW Systems EI'!$B$7:$B$14,$C1074,'WW Systems EI'!$C$7:$C$14,$D1074)","v":0}]
["SR",2028,"Urban","Outdoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1189,'E+C EI'!$B$7:$B$26,$A1189)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1189,'E+C EI'!$B$7:$B$26,$A1189)","v":10.86000000000001},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1189,'E+C EI'!$B$7:$B$26,$A1189)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1189,'E+C EI'!$B$7:$B$26,$A1189)","v":78.31},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1189,'E+C EI'!$B$7:$B$26,$A1189)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1189,'E+C EI'!$B$7:$B$26,$A1189)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1189,'E+C EI'!$B$7:$B$26,$A1189)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1189,'E+C EI'!$B$7:$B$26,$A1189)","v":15},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1189,'E+C EI'!$B$7:$B$26,$A1189)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1189,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E1189,'Treatment EI'!$B$7:$B$42,$C1189)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1189,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E1189,'Treatment EI'!$B$7:$B$42,$C1189)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1189,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E1189,'Treatment EI'!$B$7:$B$42,$C1189)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1189,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E1189,'Treatment EI'!$B$7:$B$42,$C1189)","v":0.18573507000000017},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1189,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E1189,'Treatment EI'!$B$7:$B$42,$C1189)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1189,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E1189,'Treatment EI'!$B$7:$B$42,$C1189)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1189,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E1189,'Treatment EI'!$B$7:$B$42,$C1189)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1189,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E1189,'Treatment EI'!$B$7:$B$42,$C1189)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1189,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E1189,'Treatment EI'!$B$7:$B$42,$C1189)","v":8.6611195800000065},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1189,'Distribution EI'!$B$7:$B$26,$A1189)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1189,'Distribution EI'!$B$7:$B$26,$A1189)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1189,'Distribution EI'!$B$7:$B$26,$A1189)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1189,'Distribution EI'!$B$7:$B$26,$A1189)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1189,'Distribution EI'!$B$7:$B$26,$A1189)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1189,'Distribution EI'!$B$7:$B$26,$A1189)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1189,'Distribution EI'!$B$7:$B$26,$A1189)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1189,'Distribution EI'!$B$7:$B$26,$A1189)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1189,'Distribution EI'!$B$7:$B$26,$A1189)","v":1.0557572400000008},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B1189,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E1189,'WW Systems EI'!$B$7:$B$14,$C1189,'WW Systems EI'!$C$7:$C$14,$D1189)","v":0}]
["TL",2030,"Urban","Indoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1331,'E+C EI'!$B$7:$B$26,$A1331)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1331,'E+C EI'!$B$7:$B$26,$A1331)","v":23.340000000000021},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1331,'E+C EI'!$B$7:$B$26,$A1331)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1331,'E+C EI'!$B$7:$B$26,$A1331)","v":163.59},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1331,'E+C EI'!$B$7:$B$26,$A1331)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1331,'E+C EI'!$B$7:$B$26,$A1331)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1331,'E+C EI'!$B$7:$B$26,$A1331)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1331,'E+C EI'!$B$7:$B$26,$A1331)","v":174},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1331,'E+C EI'!$B$7:$B$26,$A1331)","v":495},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1331,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E1331,'Treatment EI'!$B$7:$B$42,$C1331)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1331,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E1331,'Treatment EI'!$B$7:$B$42,$C1331)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1331,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E1331,'Treatment EI'!$B$7:$B$42,$C1331)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1331,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E1331,'Treatment EI'!$B$7:$B$42,$C1331)","v":0.18573507000000017},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1331,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E1331,'Treatment EI'!$B$7:$B$42,$C1331)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1331,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E1331,'Treatment EI'!$B$7:$B$42,$C1331)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1331,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E1331,'Treatment EI'!$B$7:$B$42,$C1331)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1331,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E1331,'Treatment EI'!$B$7:$B$42,$C1331)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1331,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E1331,'Treatment EI'!$B$7:$B$42,$C1331)","v":8.6611195800000065},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1331,'Distribution EI'!$B$7:$B$26,$A1331)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1331,'Distribution EI'!$B$7:$B$26,$A1331)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1331,'Distribution EI'!$B$7:$B$26,$A1331)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1331,'Distribution EI'!$B$7:$B$26,$A1331)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1331,'Distribution EI'!$B$7:$B$26,$A1331)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1331,'Distribution EI'!$B$7:$B$26,$A1331)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1331,'Distribution EI'!$B$7:$B$26,$A1331)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1331,'Distribution EI'!$B$7:$B$26,$A1331)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1331,'Distribution EI'!$B$7:$B$26,$A1331)","v":1.0557572400000008},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B1331,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E1331,'WW Systems EI'!$B$7:$B$14,$C1331,'WW Systems EI'!$C$7:$C$14,$D1331)","v":12.546892755000011}]
["SJ",2030,"Ag","Outdoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1360,'E+C EI'!$B$7:$B$26,$A1360)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1360,'E+C EI'!$B$7:$B$26,$A1360)","v":13.860000000000012},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1360,'E+C EI'!$B$7:$B$26,$A1360)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1360,'E+C EI'!$B$7:$B$26,$A1360)","v":98.81},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1360,'E+C EI'!$B$7:$B$26,$A1360)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1360,'E+C EI'!$B$7:$B$26,$A1360)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1360,'E+C EI'!$B$7:$B$26,$A1360)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1360,'E+C EI'!$B$7:$B$26,$A1360)","v":75},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1360,'E+C EI'!$B$7:$B$26,$A1360)","v":287},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1360,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E1360,'Treatment EI'!$B$7:$B$42,$C1360)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1360,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E1360,'Treatment EI'!$B$7:$B$42,$C1360)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1360,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E1360,'Treatment EI'!$B$7:$B$42,$C1360)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1360,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E1360,'Treatment EI'!$B$7:$B$42,$C1360)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1360,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E1360,'Treatment EI'!$B$7:$B$42,$C1360)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1360,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E1360,'Treatment EI'!$B$7:$B$42,$C1360)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1360,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E1360,'Treatment EI'!$B$7:$B$42,$C1360)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1360,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E1360,'Treatment EI'!$B$7:$B$42,$C1360)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1360,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E1360,'Treatment EI'!$B$7:$B$42,$C1360)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1360,'Distribution EI'!$B$7:$B$26,$A1360)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1360,'Distribution EI'!$B$7:$B$26,$A1360)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1360,'Distribution EI'!$B$7:$B$26,$A1360)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1360,'Distribution EI'!$B$7:$B$26,$A1360)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1360,'Distribution EI'!$B$7:$B$26,$A1360)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1360,'Distribution EI'!$B$7:$B$26,$A1360)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1360,'Distribution EI'!$B$7:$B$26,$A1360)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1360,'Distribution EI'!$B$7:$B$26,$A1360)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1360,'Distribution EI'!$B$7:$B$26,$A1360)","v":1.0557572400000008},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B1360,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E1360,'WW Systems EI'!$B$7:$B$14,$C1360,'WW Systems EI'!$C$7:$C$14,$D1360)","v":0}]
["SC",2032,"Ag","Outdoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1478,'E+C EI'!$B$7:$B$26,$A1478)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1478,'E+C EI'!$B$7:$B$26,$A1478)","v":532.04},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1478,'E+C EI'!$B$7:$B$26,$A1478)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1478,'E+C EI'!$B$7:$B$26,$A1478)","v":339.84},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1478,'E+C EI'!$B$7:$B$26,$A1478)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1478,'E+C EI'!$B$7:$B$26,$A1478)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1478,'E+C EI'!$B$7:$B$26,$A1478)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1478,'E+C EI'!$B$7:$B$26,$A1478)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1478,'E+C EI'!$B$7:$B$26,$A1478)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1478,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E1478,'Treatment EI'!$B$7:$B$42,$C1478)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1478,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E1478,'Treatment EI'!$B$7:$B$42,$C1478)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1478,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E1478,'Treatment EI'!$B$7:$B$42,$C1478)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1478,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E1478,'Treatment EI'!$B$7:$B$42,$C1478)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1478,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E1478,'Treatment EI'!$B$7:$B$42,$C1478)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1478,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E1478,'Treatment EI'!$B$7:$B$42,$C1478)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1478,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E1478,'Treatment EI'!$B$7:$B$42,$C1478)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1478,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E1478,'Treatment EI'!$B$7:$B$42,$C1478)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1478,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E1478,'Treatment EI'!$B$7:$B$42,$C1478)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1478,'Distribution EI'!$B$7:$B$26,$A1478)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1478,'Distribution EI'!$B$7:$B$26,$A1478)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1478,'Distribution EI'!$B$7:$B$26,$A1478)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1478,'Distribution EI'!$B$7:$B$26,$A1478)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1478,'Distribution EI'!$B$7:$B$26,$A1478)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1478,'Distribution EI'!$B$7:$B$26,$A1478)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1478,'Distribution EI'!$B$7:$B$26,$A1478)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1478,'Distribution EI'!$B$7:$B$26,$A1478)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1478,'Distribution EI'!$B$7:$B$26,$A1478)","v":153.30311996999998},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B1478,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E1478,'WW Systems EI'!$B$7:$B$14,$C1478,'WW Systems EI'!$C$7:$C$14,$D1478)","v":0}]
["NC",2033,"Urban","Indoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1565,'E+C EI'!$B$7:$B$26,$A1565)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1565,'E+C EI'!$B$7:$B$26,$A1565)","v":10.080000000000009},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1565,'E+C EI'!$B$7:$B$26,$A1565)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1565,'E+C EI'!$B$7:$B$26,$A1565)","v":72.98},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1565,'E+C EI'!$B$7:$B$26,$A1565)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1565,'E+C EI'!$B$7:$B$26,$A1565)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1565,'E+C EI'!$B$7:$B$26,$A1565)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1565,'E+C EI'!$B$7:$B$26,$A1565)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1565,'E+C EI'!$B$7:$B$26,$A1565)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1565,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E1565,'Treatment EI'!$B$7:$B$42,$C1565)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1565,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E1565,'Treatment EI'!$B$7:$B$42,$C1565)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1565,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E1565,'Treatment EI'!$B$7:$B$42,$C1565)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1565,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E1565,'Treatment EI'!$B$7:$B$42,$C1565)","v":0.18573507000000017},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1565,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E1565,'Treatment EI'!$B$7:$B$42,$C1565)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1565,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E1565,'Treatment EI'!$B$7:$B$42,$C1565)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1565,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E1565,'Treatment EI'!$B$7:$B$42,$C1565)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1565,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E1565,'Treatment EI'!$B$7:$B$42,$C1565)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1565,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E1565,'Treatment EI'!$B$7:$B$42,$C1565)","v":8.6611195800000065},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1565,'Distribution EI'!$B$7:$B$26,$A1565)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1565,'Distribution EI'!$B$7:$B$26,$A1565)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1565,'Distribution EI'!$B$7:$B$26,$A1565)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1565,'Distribution EI'!$B$7:$B$26,$A1565)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1565,'Distribution EI'!$B$7:$B$26,$A1565)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1565,'Distribution EI'!$B$7:$B$26,$A1565)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1565,'Distribution EI'!$B$7:$B$26,$A1565)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1565,'Distribution EI'!$B$7:$B$26,$A1565)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1565,'Distribution EI'!$B$7:$B$26,$A1565)","v":9.7853055300000094},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B1565,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E1565,'WW Systems EI'!$B$7:$B$14,$C1565,'WW Systems EI'!$C$7:$C$14,$D1565)","v":12.546892755000011}]
["SF",2034,"Urban","Indoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1646,'E+C EI'!$B$7:$B$26,$A1646)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1646,'E+C EI'!$B$7:$B$26,$A1646)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1646,'E+C EI'!$B$7:$B$26,$A1646)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1646,'E+C EI'!$B$7:$B$26,$A1646)","v":144.37885550000001},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1646,'E+C EI'!$B$7:$B$26,$A1646)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1646,'E+C EI'!$B$7:$B$26,$A1646)","v":31.39},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1646,'E+C EI'!$B$7:$B$26,$A1646)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1646,'E+C EI'!$B$7:$B$26,$A1646)","v":273},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1646,'E+C EI'!$B$7:$B$26,$A1646)","v":926},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1646,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E1646,'Treatment EI'!$B$7:$B$42,$C1646)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1646,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E1646,'Treatment EI'!$B$7:$B$42,$C1646)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1646,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E1646,'Treatment EI'!$B$7:$B$42,$C1646)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1646,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E1646,'Treatment EI'!$B$7:$B$42,$C1646)","v":0.18573507000000017},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1646,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E1646,'Treatment EI'!$B$7:$B$42,$C1646)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1646,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E1646,'Treatment EI'!$B$7:$B$42,$C1646)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1646,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E1646,'Treatment EI'!$B$7:$B$42,$C1646)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1646,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E1646,'Treatment EI'!$B$7:$B$42,$C1646)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1646,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E1646,'Treatment EI'!$B$7:$B$42,$C1646)","v":8.6611195800000065},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1646,'Distribution EI'!$B$7:$B$26,$A1646)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1646,'Distribution EI'!$B$7:$B$26,$A1646)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1646,'Distribution EI'!$B$7:$B$26,$A1646)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1646,'Distribution EI'!$B$7:$B$26,$A1646)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1646,'Distribution EI'!$B$7:$B$26,$A1646)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1646,'Distribution EI'!$B$7:$B$26,$A1646)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1646,'Distribution EI'!$B$7:$B$26,$A1646)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1646,'Distribution EI'!$B$7:$B$26,$A1646)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1646,'Distribution EI'!$B$7:$B$26,$A1646)","v":19.091610090000017},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B1646,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E1646,'WW Systems EI'!$B$7:$B$14,$C1646,'WW Systems EI'!$C$7:$C$14,$D1646)","v":12.546892755000011}]
["CC",2036,"Urban","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1767,'E+C EI'!$B$7:$B$26,$A1767)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1767,'E+C EI'!$B$7:$B$26,$A1767)","v":433.34},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1767,'E+C EI'!$B$7:$B$26,$A1767)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1767,'E+C EI'!$B$7:$B$26,$A1767)","v":277.89},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1767,'E+C EI'!$B$7:$B$26,$A1767)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1767,'E+C EI'!$B$7:$B$26,$A1767)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1767,'E+C EI'!$B$7:$B$26,$A1767)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1767,'E+C EI'!$B$7:$B$26,$A1767)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1767,'E+C EI'!$B$7:$B$26,$A1767)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1767,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E1767,'Treatment EI'!$B$7:$B$42,$C1767)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1767,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E1767,'Treatment EI'!$B$7:$B$42,$C1767)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1767,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E1767,'Treatment EI'!$B$7:$B$42,$C1767)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1767,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E1767,'Treatment EI'!$B$7:$B$42,$C1767)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1767,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E1767,'Treatment EI'!$B$7:$B$42,$C1767)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1767,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E1767,'Treatment EI'!$B$7:$B$42,$C1767)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1767,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E1767,'Treatment EI'!$B$7:$B$42,$C1767)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1767,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E1767,'Treatment EI'!$B$7:$B$42,$C1767)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1767,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E1767,'Treatment EI'!$B$7:$B$42,$C1767)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1767,'Distribution EI'!$B$7:$B$26,$A1767)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1767,'Distribution EI'!$B$7:$B$26,$A1767)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1767,'Distribution EI'!$B$7:$B$26,$A1767)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1767,'Distribution EI'!$B$7:$B$26,$A1767)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1767,'Distribution EI'!$B$7:$B$26,$A1767)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1767,'Distribution EI'!$B$7:$B$26,$A1767)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1767,'Distribution EI'!$B$7:$B$26,$A1767)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1767,'Distribution EI'!$B$7:$B$26,$A1767)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1767,'Distribution EI'!$B$7:$B$26,$A1767)","v":153.30311996999998},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B1767,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E1767,'WW Systems EI'!$B$7:$B$14,$C1767,'WW Systems EI'!$C$7:$C$14,$D1767)","v":405.68286574500002}]
["TL",2037,"Urban","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1851,'E+C EI'!$B$7:$B$26,$A1851)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1851,'E+C EI'!$B$7:$B$26,$A1851)","v":365.65999999999997},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1851,'E+C EI'!$B$7:$B$26,$A1851)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1851,'E+C EI'!$B$7:$B$26,$A1851)","v":235.41},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1851,'E+C EI'!$B$7:$B$26,$A1851)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1851,'E+C EI'!$B$7:$B$26,$A1851)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1851,'E+C EI'!$B$7:$B$26,$A1851)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1851,'E+C EI'!$B$7:$B$26,$A1851)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1851,'E+C EI'!$B$7:$B$26,$A1851)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1851,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E1851,'Treatment EI'!$B$7:$B$42,$C1851)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1851,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E1851,'Treatment EI'!$B$7:$B$42,$C1851)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1851,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E1851,'Treatment EI'!$B$7:$B$42,$C1851)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1851,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E1851,'Treatment EI'!$B$7:$B$42,$C1851)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1851,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E1851,'Treatment EI'!$B$7:$B$42,$C1851)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1851,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E1851,'Treatment EI'!$B$7:$B$42,$C1851)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1851,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E1851,'Treatment EI'!$B$7:$B$42,$C1851)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1851,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E1851,'Treatment EI'!$B$7:$B$42,$C1851)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1851,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E1851,'Treatment EI'!$B$7:$B$42,$C1851)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1851,'Distribution EI'!$B$7:$B$26,$A1851)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1851,'Distribution EI'!$B$7:$B$26,$A1851)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1851,'Distribution EI'!$B$7:$B$26,$A1851)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1851,'Distribution EI'!$B$7:$B$26,$A1851)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1851,'Distribution EI'!$B$7:$B$26,$A1851)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1851,'Distribution EI'!$B$7:$B$26,$A1851)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1851,'Distribution EI'!$B$7:$B$26,$A1851)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1851,'Distribution EI'!$B$7:$B$26,$A1851)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1851,'Distribution EI'!$B$7:$B$26,$A1851)","v":16.540196759999997},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B1851,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E1851,'WW Systems EI'!$B$7:$B$14,$C1851,'WW Systems EI'!$C$7:$C$14,$D1851)","v":405.68286574500002}]
["NL",2038,"Ag","Outdoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1962,'E+C EI'!$B$7:$B$26,$A1962)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1962,'E+C EI'!$B$7:$B$26,$A1962)","v":156.97999999999999},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1962,'E+C EI'!$B$7:$B$26,$A1962)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1962,'E+C EI'!$B$7:$B$26,$A1962)","v":104.42999999999999},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1962,'E+C EI'!$B$7:$B$26,$A1962)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1962,'E+C EI'!$B$7:$B$26,$A1962)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1962,'E+C EI'!$B$7:$B$26,$A1962)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1962,'E+C EI'!$B$7:$B$26,$A1962)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E1962,'E+C EI'!$B$7:$B$26,$A1962)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1962,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E1962,'Treatment EI'!$B$7:$B$42,$C1962)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1962,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E1962,'Treatment EI'!$B$7:$B$42,$C1962)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1962,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E1962,'Treatment EI'!$B$7:$B$42,$C1962)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1962,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E1962,'Treatment EI'!$B$7:$B$42,$C1962)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1962,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E1962,'Treatment EI'!$B$7:$B$42,$C1962)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1962,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E1962,'Treatment EI'!$B$7:$B$42,$C1962)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1962,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E1962,'Treatment EI'!$B$7:$B$42,$C1962)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1962,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E1962,'Treatment EI'!$B$7:$B$42,$C1962)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B1962,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E1962,'Treatment EI'!$B$7:$B$42,$C1962)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1962,'Distribution EI'!$B$7:$B$26,$A1962)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1962,'Distribution EI'!$B$7:$B$26,$A1962)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1962,'Distribution EI'!$B$7:$B$26,$A1962)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1962,'Distribution EI'!$B$7:$B$26,$A1962)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1962,'Distribution EI'!$B$7:$B$26,$A1962)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1962,'Distribution EI'!$B$7:$B$26,$A1962)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1962,'Distribution EI'!$B$7:$B$26,$A1962)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1962,'Distribution EI'!$B$7:$B$26,$A1962)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E1962,'Distribution EI'!$B$7:$B$26,$A1962)","v":16.540196759999997},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B1962,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E1962,'WW Systems EI'!$B$7:$B$14,$C1962,'WW Systems EI'!$C$7:$C$14,$D1962)","v":0}]
["SF",2039,"Ag","Indoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2056,'E+C EI'!$B$7:$B$26,$A2056)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2056,'E+C EI'!$B$7:$B$26,$A2056)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2056,'E+C EI'!$B$7:$B$26,$A2056)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2056,'E+C EI'!$B$7:$B$26,$A2056)","v":144.37885550000001},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2056,'E+C EI'!$B$7:$B$26,$A2056)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2056,'E+C EI'!$B$7:$B$26,$A2056)","v":31.39},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2056,'E+C EI'!$B$7:$B$26,$A2056)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2056,'E+C EI'!$B$7:$B$26,$A2056)","v":273},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2056,'E+C EI'!$B$7:$B$26,$A2056)","v":926},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2056,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E2056,'Treatment EI'!$B$7:$B$42,$C2056)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2056,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E2056,'Treatment EI'!$B$7:$B$42,$C2056)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2056,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E2056,'Treatment EI'!$B$7:$B$42,$C2056)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2056,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E2056,'Treatment EI'!$B$7:$B$42,$C2056)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2056,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E2056,'Treatment EI'!$B$7:$B$42,$C2056)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2056,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E2056,'Treatment EI'!$B$7:$B$42,$C2056)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2056,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E2056,'Treatment EI'!$B$7:$B$42,$C2056)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2056,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E2056,'Treatment EI'!$B$7:$B$42,$C2056)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2056,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E2056,'Treatment EI'!$B$7:$B$42,$C2056)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2056,'Distribution EI'!$B$7:$B$26,$A2056)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2056,'Distribution EI'!$B$7:$B$26,$A2056)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2056,'Distribution EI'!$B$7:$B$26,$A2056)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2056,'Distribution EI'!$B$7:$B$26,$A2056)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2056,'Distribution EI'!$B$7:$B$26,$A2056)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2056,'Distribution EI'!$B$7:$B$26,$A2056)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2056,'Distribution EI'!$B$7:$B$26,$A2056)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2056,'Distribution EI'!$B$7:$B$26,$A2056)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2056,'Distribution EI'!$B$7:$B$26,$A2056)","v":19.091610090000017},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B2056,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E2056,'WW Systems EI'!$B$7:$B$14,$C2056,'WW Systems EI'!$C$7:$C$14,$D2056)","v":0}]
["CC",2040,"Ag","Indoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2137,'E+C EI'!$B$7:$B$26,$A2137)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2137,'E+C EI'!$B$7:$B$26,$A2137)","v":27.660000000000025},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2137,'E+C EI'!$B$7:$B$26,$A2137)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2137,'E+C EI'!$B$7:$B$26,$A2137)","v":193.11},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2137,'E+C EI'!$B$7:$B$26,$A2137)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2137,'E+C EI'!$B$7:$B$26,$A2137)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2137,'E+C EI'!$B$7:$B$26,$A2137)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2137,'E+C EI'!$B$7:$B$26,$A2137)","v":254.6},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2137,'E+C EI'!$B$7:$B$26,$A2137)","v":2155},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2137,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E2137,'Treatment EI'!$B$7:$B$42,$C2137)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2137,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E2137,'Treatment EI'!$B$7:$B$42,$C2137)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2137,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E2137,'Treatment EI'!$B$7:$B$42,$C2137)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2137,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E2137,'Treatment EI'!$B$7:$B$42,$C2137)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2137,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E2137,'Treatment EI'!$B$7:$B$42,$C2137)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2137,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E2137,'Treatment EI'!$B$7:$B$42,$C2137)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2137,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E2137,'Treatment EI'!$B$7:$B$42,$C2137)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2137,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E2137,'Treatment EI'!$B$7:$B$42,$C2137)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2137,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E2137,'Treatment EI'!$B$7:$B$42,$C2137)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2137,'Distribution EI'!$B$7:$B$26,$A2137)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2137,'Distribution EI'!$B$7:$B$26,$A2137)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2137,'Distribution EI'!$B$7:$B$26,$A2137)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2137,'Distribution EI'!$B$7:$B$26,$A2137)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2137,'Distribution EI'!$B$7:$B$26,$A2137)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2137,'Distribution EI'!$B$7:$B$26,$A2137)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2137,'Distribution EI'!$B$7:$B$26,$A2137)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2137,'Distribution EI'!$B$7:$B$26,$A2137)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2137,'Distribution EI'!$B$7:$B$26,$A2137)","v":9.7853055300000094},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B2137,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E2137,'WW Systems EI'!$B$7:$B$14,$C2137,'WW Systems EI'!$C$7:$C$14,$D2137)","v":0}]
["TL",2042,"Urban","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2251,'E+C EI'!$B$7:$B$26,$A2251)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2251,'E+C EI'!$B$7:$B$26,$A2251)","v":365.65999999999997},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2251,'E+C EI'!$B$7:$B$26,$A2251)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2251,'E+C EI'!$B$7:$B$26,$A2251)","v":235.41},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2251,'E+C EI'!$B$7:$B$26,$A2251)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2251,'E+C EI'!$B$7:$B$26,$A2251)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2251,'E+C EI'!$B$7:$B$26,$A2251)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2251,'E+C EI'!$B$7:$B$26,$A2251)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2251,'E+C EI'!$B$7:$B$26,$A2251)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2251,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E2251,'Treatment EI'!$B$7:$B$42,$C2251)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2251,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E2251,'Treatment EI'!$B$7:$B$42,$C2251)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2251,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E2251,'Treatment EI'!$B$7:$B$42,$C2251)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2251,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E2251,'Treatment EI'!$B$7:$B$42,$C2251)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2251,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E2251,'Treatment EI'!$B$7:$B$42,$C2251)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2251,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E2251,'Treatment EI'!$B$7:$B$42,$C2251)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2251,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E2251,'Treatment EI'!$B$7:$B$42,$C2251)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2251,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E2251,'Treatment EI'!$B$7:$B$42,$C2251)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2251,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E2251,'Treatment EI'!$B$7:$B$42,$C2251)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2251,'Distribution EI'!$B$7:$B$26,$A2251)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2251,'Distribution EI'!$B$7:$B$26,$A2251)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2251,'Distribution EI'!$B$7:$B$26,$A2251)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2251,'Distribution EI'!$B$7:$B$26,$A2251)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2251,'Distribution EI'!$B$7:$B$26,$A2251)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2251,'Distribution EI'!$B$7:$B$26,$A2251)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2251,'Distribution EI'!$B$7:$B$26,$A2251)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2251,'Distribution EI'!$B$7:$B$26,$A2251)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2251,'Distribution EI'!$B$7:$B$26,$A2251)","v":16.540196759999997},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B2251,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E2251,'WW Systems EI'!$B$7:$B$14,$C2251,'WW Systems EI'!$C$7:$C$14,$D2251)","v":405.68286574500002}]
["NL",2043,"Ag","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2342,'E+C EI'!$B$7:$B$26,$A2342)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2342,'E+C EI'!$B$7:$B$26,$A2342)","v":156.97999999999999},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2342,'E+C EI'!$B$7:$B$26,$A2342)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2342,'E+C EI'!$B$7:$B$26,$A2342)","v":104.42999999999999},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2342,'E+C EI'!$B$7:$B$26,$A2342)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2342,'E+C EI'!$B$7:$B$26,$A2342)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2342,'E+C EI'!$B$7:$B$26,$A2342)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2342,'E+C EI'!$B$7:$B$26,$A2342)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2342,'E+C EI'!$B$7:$B$26,$A2342)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2342,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E2342,'Treatment EI'!$B$7:$B$42,$C2342)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2342,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E2342,'Treatment EI'!$B$7:$B$42,$C2342)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2342,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E2342,'Treatment EI'!$B$7:$B$42,$C2342)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2342,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E2342,'Treatment EI'!$B$7:$B$42,$C2342)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2342,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E2342,'Treatment EI'!$B$7:$B$42,$C2342)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2342,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E2342,'Treatment EI'!$B$7:$B$42,$C2342)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2342,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E2342,'Treatment EI'!$B$7:$B$42,$C2342)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2342,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E2342,'Treatment EI'!$B$7:$B$42,$C2342)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2342,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E2342,'Treatment EI'!$B$7:$B$42,$C2342)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2342,'Distribution EI'!$B$7:$B$26,$A2342)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2342,'Distribution EI'!$B$7:$B$26,$A2342)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2342,'Distribution EI'!$B$7:$B$26,$A2342)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2342,'Distribution EI'!$B$7:$B$26,$A2342)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2342,'Distribution EI'!$B$7:$B$26,$A2342)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2342,'Distribution EI'!$B$7:$B$26,$A2342)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2342,'Distribution EI'!$B$7:$B$26,$A2342)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2342,'Distribution EI'!$B$7:$B$26,$A2342)","v":16.540196759999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2342,'Distribution EI'!$B$7:$B$26,$A2342)","v":16.540196759999997},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B2342,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E2342,'WW Systems EI'!$B$7:$B$14,$C2342,'WW Systems EI'!$C$7:$C$14,$D2342)","v":0}]
["SF",2044,"Urban","Indoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2446,'E+C EI'!$B$7:$B$26,$A2446)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2446,'E+C EI'!$B$7:$B$26,$A2446)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2446,'E+C EI'!$B$7:$B$26,$A2446)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2446,'E+C EI'!$B$7:$B$26,$A2446)","v":144.37885550000001},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2446,'E+C EI'!$B$7:$B$26,$A2446)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2446,'E+C EI'!$B$7:$B$26,$A2446)","v":31.39},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2446,'E+C EI'!$B$7:$B$26,$A2446)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2446,'E+C EI'!$B$7:$B$26,$A2446)","v":273},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2446,'E+C EI'!$B$7:$B$26,$A2446)","v":926},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2446,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E2446,'Treatment EI'!$B$7:$B$42,$C2446)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2446,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E2446,'Treatment EI'!$B$7:$B$42,$C2446)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2446,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E2446,'Treatment EI'!$B$7:$B$42,$C2446)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2446,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E2446,'Treatment EI'!$B$7:$B$42,$C2446)","v":0.18573507000000017},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2446,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E2446,'Treatment EI'!$B$7:$B$42,$C2446)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2446,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E2446,'Treatment EI'!$B$7:$B$42,$C2446)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2446,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E2446,'Treatment EI'!$B$7:$B$42,$C2446)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2446,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E2446,'Treatment EI'!$B$7:$B$42,$C2446)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2446,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E2446,'Treatment EI'!$B$7:$B$42,$C2446)","v":8.6611195800000065},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2446,'Distribution EI'!$B$7:$B$26,$A2446)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2446,'Distribution EI'!$B$7:$B$26,$A2446)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2446,'Distribution EI'!$B$7:$B$26,$A2446)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2446,'Distribution EI'!$B$7:$B$26,$A2446)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2446,'Distribution EI'!$B$7:$B$26,$A2446)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2446,'Distribution EI'!$B$7:$B$26,$A2446)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2446,'Distribution EI'!$B$7:$B$26,$A2446)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2446,'Distribution EI'!$B$7:$B$26,$A2446)","v":19.091610090000017},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2446,'Distribution EI'!$B$7:$B$26,$A2446)","v":19.091610090000017},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B2446,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E2446,'WW Systems EI'!$B$7:$B$14,$C2446,'WW Systems EI'!$C$7:$C$14,$D2446)","v":12.546892755000011}]
["NC",2045,"Urban","Outdoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2505,'E+C EI'!$B$7:$B$26,$A2505)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2505,'E+C EI'!$B$7:$B$26,$A2505)","v":157.91999999999999},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2505,'E+C EI'!$B$7:$B$26,$A2505)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2505,'E+C EI'!$B$7:$B$26,$A2505)","v":105.02},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2505,'E+C EI'!$B$7:$B$26,$A2505)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2505,'E+C EI'!$B$7:$B$26,$A2505)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2505,'E+C EI'!$B$7:$B$26,$A2505)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2505,'E+C EI'!$B$7:$B$26,$A2505)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2505,'E+C EI'!$B$7:$B$26,$A2505)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2505,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E2505,'Treatment EI'!$B$7:$B$42,$C2505)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2505,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E2505,'Treatment EI'!$B$7:$B$42,$C2505)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2505,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E2505,'Treatment EI'!$B$7:$B$42,$C2505)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2505,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E2505,'Treatment EI'!$B$7:$B$42,$C2505)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2505,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E2505,'Treatment EI'!$B$7:$B$42,$C2505)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2505,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E2505,'Treatment EI'!$B$7:$B$42,$C2505)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2505,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E2505,'Treatment EI'!$B$7:$B$42,$C2505)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2505,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E2505,'Treatment EI'!$B$7:$B$42,$C2505)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2505,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E2505,'Treatment EI'!$B$7:$B$42,$C2505)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2505,'Distribution EI'!$B$7:$B$26,$A2505)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2505,'Distribution EI'!$B$7:$B$26,$A2505)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2505,'Distribution EI'!$B$7:$B$26,$A2505)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2505,'Distribution EI'!$B$7:$B$26,$A2505)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2505,'Distribution EI'!$B$7:$B$26,$A2505)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2505,'Distribution EI'!$B$7:$B$26,$A2505)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2505,'Distribution EI'!$B$7:$B$26,$A2505)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2505,'Distribution EI'!$B$7:$B$26,$A2505)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2505,'Distribution EI'!$B$7:$B$26,$A2505)","v":153.30311996999998},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B2505,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E2505,'WW Systems EI'!$B$7:$B$14,$C2505,'WW Systems EI'!$C$7:$C$14,$D2505)","v":0}]
["SC",2046,"Urban","Outdoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2628,'E+C EI'!$B$7:$B$26,$A2628)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2628,'E+C EI'!$B$7:$B$26,$A2628)","v":33.960000000000029},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2628,'E+C EI'!$B$7:$B$26,$A2628)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2628,'E+C EI'!$B$7:$B$26,$A2628)","v":236.16000000000003},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2628,'E+C EI'!$B$7:$B$26,$A2628)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2628,'E+C EI'!$B$7:$B$26,$A2628)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2628,'E+C EI'!$B$7:$B$26,$A2628)","v":2500},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2628,'E+C EI'!$B$7:$B$26,$A2628)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2628,'E+C EI'!$B$7:$B$26,$A2628)","v":3214},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2628,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E2628,'Treatment EI'!$B$7:$B$42,$C2628)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2628,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E2628,'Treatment EI'!$B$7:$B$42,$C2628)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2628,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E2628,'Treatment EI'!$B$7:$B$42,$C2628)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2628,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E2628,'Treatment EI'!$B$7:$B$42,$C2628)","v":0.18573507000000017},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2628,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E2628,'Treatment EI'!$B$7:$B$42,$C2628)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2628,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E2628,'Treatment EI'!$B$7:$B$42,$C2628)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2628,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E2628,'Treatment EI'!$B$7:$B$42,$C2628)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2628,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E2628,'Treatment EI'!$B$7:$B$42,$C2628)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2628,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E2628,'Treatment EI'!$B$7:$B$42,$C2628)","v":8.6611195800000065},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2628,'Distribution EI'!$B$7:$B$26,$A2628)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2628,'Distribution EI'!$B$7:$B$26,$A2628)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2628,'Distribution EI'!$B$7:$B$26,$A2628)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2628,'Distribution EI'!$B$7:$B$26,$A2628)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2628,'Distribution EI'!$B$7:$B$26,$A2628)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2628,'Distribution EI'!$B$7:$B$26,$A2628)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2628,'Distribution EI'!$B$7:$B$26,$A2628)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2628,'Distribution EI'!$B$7:$B$26,$A2628)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2628,'Distribution EI'!$B$7:$B$26,$A2628)","v":9.7853055300000094},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B2628,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E2628,'WW Systems EI'!$B$7:$B$14,$C2628,'WW Systems EI'!$C$7:$C$14,$D2628)","v":0}]
["NC",2048,"Ag","Indoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2735,'E+C EI'!$B$7:$B$26,$A2735)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2735,'E+C EI'!$B$7:$B$26,$A2735)","v":157.91999999999999},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2735,'E+C EI'!$B$7:$B$26,$A2735)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2735,'E+C EI'!$B$7:$B$26,$A2735)","v":105.02},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2735,'E+C EI'!$B$7:$B$26,$A2735)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2735,'E+C EI'!$B$7:$B$26,$A2735)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2735,'E+C EI'!$B$7:$B$26,$A2735)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2735,'E+C EI'!$B$7:$B$26,$A2735)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2735,'E+C EI'!$B$7:$B$26,$A2735)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2735,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E2735,'Treatment EI'!$B$7:$B$42,$C2735)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2735,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E2735,'Treatment EI'!$B$7:$B$42,$C2735)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2735,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E2735,'Treatment EI'!$B$7:$B$42,$C2735)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2735,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E2735,'Treatment EI'!$B$7:$B$42,$C2735)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2735,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E2735,'Treatment EI'!$B$7:$B$42,$C2735)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2735,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E2735,'Treatment EI'!$B$7:$B$42,$C2735)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2735,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E2735,'Treatment EI'!$B$7:$B$42,$C2735)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2735,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E2735,'Treatment EI'!$B$7:$B$42,$C2735)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2735,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E2735,'Treatment EI'!$B$7:$B$42,$C2735)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2735,'Distribution EI'!$B$7:$B$26,$A2735)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2735,'Distribution EI'!$B$7:$B$26,$A2735)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2735,'Distribution EI'!$B$7:$B$26,$A2735)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2735,'Distribution EI'!$B$7:$B$26,$A2735)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2735,'Distribution EI'!$B$7:$B$26,$A2735)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2735,'Distribution EI'!$B$7:$B$26,$A2735)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2735,'Distribution EI'!$B$7:$B$26,$A2735)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2735,'Distribution EI'!$B$7:$B$26,$A2735)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2735,'Distribution EI'!$B$7:$B$26,$A2735)","v":153.30311996999998},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B2735,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E2735,'WW Systems EI'!$B$7:$B$14,$C2735,'WW Systems EI'!$C$7:$C$14,$D2735)","v":0}]
["SL",2049,"Urban","Outdoor","IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2833,'E+C EI'!$B$7:$B$26,$A2833)","v":321.614937},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2833,'E+C EI'!$B$7:$B$26,$A2833)","v":330.88},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2833,'E+C EI'!$B$7:$B$26,$A2833)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2833,'E+C EI'!$B$7:$B$26,$A2833)","v":213.57999999999998},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2833,'E+C EI'!$B$7:$B$26,$A2833)","v":2.7},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2833,'E+C EI'!$B$7:$B$26,$A2833)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2833,'E+C EI'!$B$7:$B$26,$A2833)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2833,'E+C EI'!$B$7:$B$26,$A2833)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2833,'E+C EI'!$B$7:$B$26,$A2833)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2833,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E2833,'Treatment EI'!$B$7:$B$42,$C2833)","v":4272.8841630000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2833,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E2833,'Treatment EI'!$B$7:$B$42,$C2833)","v":2552.4994999999999},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2833,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E2833,'Treatment EI'!$B$7:$B$42,$C2833)","v":490.07990400000006},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2833,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E2833,'Treatment EI'!$B$7:$B$42,$C2833)","v":2.90984943},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2833,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E2833,'Treatment EI'!$B$7:$B$42,$C2833)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2833,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E2833,'Treatment EI'!$B$7:$B$42,$C2833)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2833,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E2833,'Treatment EI'!$B$7:$B$42,$C2833)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2833,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E2833,'Treatment EI'!$B$7:$B$42,$C2833)","v":135.69087341999997},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2833,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E2833,'Treatment EI'!$B$7:$B$42,$C2833)","v":135.69087341999997},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2833,'Distribution EI'!$B$7:$B$26,$A2833)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2833,'Distribution EI'!$B$7:$B$26,$A2833)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2833,'Distribution EI'!$B$7:$B$26,$A2833)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2833,'Distribution EI'!$B$7:$B$26,$A2833)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2833,'Distribution EI'!$B$7:$B$26,$A2833)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2833,'Distribution EI'!$B$7:$B$26,$A2833)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2833,'Distribution EI'!$B$7:$B$26,$A2833)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2833,'Distribution EI'!$B$7:$B$26,$A2833)","v":153.30311996999998},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2833,'Distribution EI'!$B$7:$B$26,$A2833)","v":153.30311996999998},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B2833,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E2833,'WW Systems EI'!$B$7:$B$14,$C2833,'WW Systems EI'!$C$7:$C$14,$D2833)","v":0}]
["SJ",2050,"Urban","Indoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2930,'E+C EI'!$B$7:$B$26,$A2930)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2930,'E+C EI'!$B$7:$B$26,$A2930)","v":13.860000000000012},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2930,'E+C EI'!$B$7:$B$26,$A2930)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2930,'E+C EI'!$B$7:$B$26,$A2930)","v":98.81},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2930,'E+C EI'!$B$7:$B$26,$A2930)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2930,'E+C EI'!$B$7:$B$26,$A2930)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2930,'E+C EI'!$B$7:$B$26,$A2930)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2930,'E+C EI'!$B$7:$B$26,$A2930)","v":75},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2930,'E+C EI'!$B$7:$B$26,$A2930)","v":287},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2930,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E2930,'Treatment EI'!$B$7:$B$42,$C2930)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2930,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E2930,'Treatment EI'!$B$7:$B$42,$C2930)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2930,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E2930,'Treatment EI'!$B$7:$B$42,$C2930)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2930,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E2930,'Treatment EI'!$B$7:$B$42,$C2930)","v":0.18573507000000017},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2930,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E2930,'Treatment EI'!$B$7:$B$42,$C2930)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2930,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E2930,'Treatment EI'!$B$7:$B$42,$C2930)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2930,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E2930,'Treatment EI'!$B$7:$B$42,$C2930)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2930,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E2930,'Treatment EI'!$B$7:$B$42,$C2930)","v":8.6611195800000065},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2930,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E2930,'Treatment EI'!$B$7:$B$42,$C2930)","v":8.6611195800000065},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2930,'Distribution EI'!$B$7:$B$26,$A2930)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2930,'Distribution EI'!$B$7:$B$26,$A2930)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2930,'Distribution EI'!$B$7:$B$26,$A2930)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2930,'Distribution EI'!$B$7:$B$26,$A2930)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2930,'Distribution EI'!$B$7:$B$26,$A2930)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2930,'Distribution EI'!$B$7:$B$26,$A2930)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2930,'Distribution EI'!$B$7:$B$26,$A2930)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2930,'Distribution EI'!$B$7:$B$26,$A2930)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2930,'Distribution EI'!$B$7:$B$26,$A2930)","v":1.0557572400000008},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B2930,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E2930,'WW Systems EI'!$B$7:$B$14,$C2930,'WW Systems EI'!$C$7:$C$14,$D2930)","v":12.546892755000011}]
["SC",2050,"Ag","Outdoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2958,'E+C EI'!$B$7:$B$26,$A2958)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2958,'E+C EI'!$B$7:$B$26,$A2958)","v":33.960000000000029},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2958,'E+C EI'!$B$7:$B$26,$A2958)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2958,'E+C EI'!$B$7:$B$26,$A2958)","v":236.16000000000003},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2958,'E+C EI'!$B$7:$B$26,$A2958)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2958,'E+C EI'!$B$7:$B$26,$A2958)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2958,'E+C EI'!$B$7:$B$26,$A2958)","v":2500},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2958,'E+C EI'!$B$7:$B$26,$A2958)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2958,'E+C EI'!$B$7:$B$26,$A2958)","v":3214},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2958,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E2958,'Treatment EI'!$B$7:$B$42,$C2958)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2958,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E2958,'Treatment EI'!$B$7:$B$42,$C2958)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2958,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E2958,'Treatment EI'!$B$7:$B$42,$C2958)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2958,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E2958,'Treatment EI'!$B$7:$B$42,$C2958)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2958,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E2958,'Treatment EI'!$B$7:$B$42,$C2958)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2958,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E2958,'Treatment EI'!$B$7:$B$42,$C2958)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2958,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E2958,'Treatment EI'!$B$7:$B$42,$C2958)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2958,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E2958,'Treatment EI'!$B$7:$B$42,$C2958)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2958,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E2958,'Treatment EI'!$B$7:$B$42,$C2958)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2958,'Distribution EI'!$B$7:$B$26,$A2958)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2958,'Distribution EI'!$B$7:$B$26,$A2958)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2958,'Distribution EI'!$B$7:$B$26,$A2958)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2958,'Distribution EI'!$B$7:$B$26,$A2958)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2958,'Distribution EI'!$B$7:$B$26,$A2958)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2958,'Distribution EI'!$B$7:$B$26,$A2958)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2958,'Distribution EI'!$B$7:$B$26,$A2958)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2958,'Distribution EI'!$B$7:$B$26,$A2958)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2958,'Distribution EI'!$B$7:$B$26,$A2958)","v":9.7853055300000094},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B2958,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E2958,'WW Systems EI'!$B$7:$B$14,$C2958,'WW Systems EI'!$C$7:$C$14,$D2958)","v":0}]
["SR",2050,"Ag","Outdoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2959,'E+C EI'!$B$7:$B$26,$A2959)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2959,'E+C EI'!$B$7:$B$26,$A2959)","v":10.86000000000001},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2959,'E+C EI'!$B$7:$B$26,$A2959)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2959,'E+C EI'!$B$7:$B$26,$A2959)","v":78.31},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2959,'E+C EI'!$B$7:$B$26,$A2959)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2959,'E+C EI'!$B$7:$B$26,$A2959)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2959,'E+C EI'!$B$7:$B$26,$A2959)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2959,'E+C EI'!$B$7:$B$26,$A2959)","v":15},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2959,'E+C EI'!$B$7:$B$26,$A2959)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2959,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E2959,'Treatment EI'!$B$7:$B$42,$C2959)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2959,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E2959,'Treatment EI'!$B$7:$B$42,$C2959)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2959,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E2959,'Treatment EI'!$B$7:$B$42,$C2959)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2959,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E2959,'Treatment EI'!$B$7:$B$42,$C2959)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2959,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E2959,'Treatment EI'!$B$7:$B$42,$C2959)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2959,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E2959,'Treatment EI'!$B$7:$B$42,$C2959)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2959,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E2959,'Treatment EI'!$B$7:$B$42,$C2959)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2959,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E2959,'Treatment EI'!$B$7:$B$42,$C2959)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2959,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E2959,'Treatment EI'!$B$7:$B$42,$C2959)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2959,'Distribution EI'!$B$7:$B$26,$A2959)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2959,'Distribution EI'!$B$7:$B$26,$A2959)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2959,'Distribution EI'!$B$7:$B$26,$A2959)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2959,'Distribution EI'!$B$7:$B$26,$A2959)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2959,'Distribution EI'!$B$7:$B$26,$A2959)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2959,'Distribution EI'!$B$7:$B$26,$A2959)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2959,'Distribution EI'!$B$7:$B$26,$A2959)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2959,'Distribution EI'!$B$7:$B$26,$A2959)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2959,'Distribution EI'!$B$7:$B$26,$A2959)","v":1.0557572400000008},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B2959,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E2959,'WW Systems EI'!$B$7:$B$14,$C2959,'WW Systems EI'!$C$7:$C$14,$D2959)","v":0}]
["SJ",2050,"Ag","Outdoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2960,'E+C EI'!$B$7:$B$26,$A2960)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2960,'E+C EI'!$B$7:$B$26,$A2960)","v":13.860000000000012},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2960,'E+C EI'!$B$7:$B$26,$A2960)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2960,'E+C EI'!$B$7:$B$26,$A2960)","v":98.81},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2960,'E+C EI'!$B$7:$B$26,$A2960)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2960,'E+C EI'!$B$7:$B$26,$A2960)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2960,'E+C EI'!$B$7:$B$26,$A2960)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2960,'E+C EI'!$B$7:$B$26,$A2960)","v":75},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2960,'E+C EI'!$B$7:$B$26,$A2960)","v":287},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2960,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E2960,'Treatment EI'!$B$7:$B$42,$C2960)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2960,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E2960,'Treatment EI'!$B$7:$B$42,$C2960)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2960,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E2960,'Treatment EI'!$B$7:$B$42,$C2960)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2960,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E2960,'Treatment EI'!$B$7:$B$42,$C2960)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2960,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E2960,'Treatment EI'!$B$7:$B$42,$C2960)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2960,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E2960,'Treatment EI'!$B$7:$B$42,$C2960)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2960,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E2960,'Treatment EI'!$B$7:$B$42,$C2960)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2960,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E2960,'Treatment EI'!$B$7:$B$42,$C2960)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2960,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E2960,'Treatment EI'!$B$7:$B$42,$C2960)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2960,'Distribution EI'!$B$7:$B$26,$A2960)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2960,'Distribution EI'!$B$7:$B$26,$A2960)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2960,'Distribution EI'!$B$7:$B$26,$A2960)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2960,'Distribution EI'!$B$7:$B$26,$A2960)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2960,'Distribution EI'!$B$7:$B$26,$A2960)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2960,'Distribution EI'!$B$7:$B$26,$A2960)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2960,'Distribution EI'!$B$7:$B$26,$A2960)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2960,'Distribution EI'!$B$7:$B$26,$A2960)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2960,'Distribution EI'!$B$7:$B$26,$A2960)","v":1.0557572400000008},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B2960,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E2960,'WW Systems EI'!$B$7:$B$14,$C2960,'WW Systems EI'!$C$7:$C$14,$D2960)","v":0}]
["TL",2050,"Ag","Outdoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2961,'E+C EI'!$B$7:$B$26,$A2961)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2961,'E+C EI'!$B$7:$B$26,$A2961)","v":23.340000000000021},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2961,'E+C EI'!$B$7:$B$26,$A2961)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2961,'E+C EI'!$B$7:$B$26,$A2961)","v":163.59},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2961,'E+C EI'!$B$7:$B$26,$A2961)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2961,'E+C EI'!$B$7:$B$26,$A2961)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2961,'E+C EI'!$B$7:$B$26,$A2961)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2961,'E+C EI'!$B$7:$B$26,$A2961)","v":174},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2961,'E+C EI'!$B$7:$B$26,$A2961)","v":495},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2961,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E2961,'Treatment EI'!$B$7:$B$42,$C2961)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2961,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E2961,'Treatment EI'!$B$7:$B$42,$C2961)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2961,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E2961,'Treatment EI'!$B$7:$B$42,$C2961)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2961,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E2961,'Treatment EI'!$B$7:$B$42,$C2961)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2961,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E2961,'Treatment EI'!$B$7:$B$42,$C2961)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2961,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E2961,'Treatment EI'!$B$7:$B$42,$C2961)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2961,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E2961,'Treatment EI'!$B$7:$B$42,$C2961)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2961,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E2961,'Treatment EI'!$B$7:$B$42,$C2961)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2961,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E2961,'Treatment EI'!$B$7:$B$42,$C2961)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2961,'Distribution EI'!$B$7:$B$26,$A2961)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2961,'Distribution EI'!$B$7:$B$26,$A2961)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2961,'Distribution EI'!$B$7:$B$26,$A2961)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2961,'Distribution EI'!$B$7:$B$26,$A2961)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2961,'Distribution EI'!$B$7:$B$26,$A2961)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2961,'Distribution EI'!$B$7:$B$26,$A2961)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2961,'Distribution EI'!$B$7:$B$26,$A2961)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2961,'Distribution EI'!$B$7:$B$26,$A2961)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2961,'Distribution EI'!$B$7:$B$26,$A2961)","v":1.0557572400000008},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B2961,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E2961,'WW Systems EI'!$B$7:$B$14,$C2961,'WW Systems EI'!$C$7:$C$14,$D2961)","v":0}]
["NL",2050,"Ag","Outdoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2962,'E+C EI'!$B$7:$B$26,$A2962)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2962,'E+C EI'!$B$7:$B$26,$A2962)","v":10.020000000000008},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2962,'E+C EI'!$B$7:$B$26,$A2962)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2962,'E+C EI'!$B$7:$B$26,$A2962)","v":72.570000000000007},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2962,'E+C EI'!$B$7:$B$26,$A2962)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2962,'E+C EI'!$B$7:$B$26,$A2962)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2962,'E+C EI'!$B$7:$B$26,$A2962)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2962,'E+C EI'!$B$7:$B$26,$A2962)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2962,'E+C EI'!$B$7:$B$26,$A2962)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2962,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E2962,'Treatment EI'!$B$7:$B$42,$C2962)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2962,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E2962,'Treatment EI'!$B$7:$B$42,$C2962)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2962,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E2962,'Treatment EI'!$B$7:$B$42,$C2962)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2962,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E2962,'Treatment EI'!$B$7:$B$42,$C2962)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2962,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E2962,'Treatment EI'!$B$7:$B$42,$C2962)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2962,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E2962,'Treatment EI'!$B$7:$B$42,$C2962)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2962,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E2962,'Treatment EI'!$B$7:$B$42,$C2962)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2962,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E2962,'Treatment EI'!$B$7:$B$42,$C2962)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2962,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E2962,'Treatment EI'!$B$7:$B$42,$C2962)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2962,'Distribution EI'!$B$7:$B$26,$A2962)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2962,'Distribution EI'!$B$7:$B$26,$A2962)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2962,'Distribution EI'!$B$7:$B$26,$A2962)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2962,'Distribution EI'!$B$7:$B$26,$A2962)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2962,'Distribution EI'!$B$7:$B$26,$A2962)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2962,'Distribution EI'!$B$7:$B$26,$A2962)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2962,'Distribution EI'!$B$7:$B$26,$A2962)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2962,'Distribution EI'!$B$7:$B$26,$A2962)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2962,'Distribution EI'!$B$7:$B$26,$A2962)","v":1.0557572400000008},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B2962,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E2962,'WW Systems EI'!$B$7:$B$14,$C2962,'WW Systems EI'!$C$7:$C$14,$D2962)","v":0}]
["SL",2050,"Ag","Outdoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2963,'E+C EI'!$B$7:$B$26,$A2963)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2963,'E+C EI'!$B$7:$B$26,$A2963)","v":21.120000000000019},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2963,'E+C EI'!$B$7:$B$26,$A2963)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2963,'E+C EI'!$B$7:$B$26,$A2963)","v":148.42000000000002},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2963,'E+C EI'!$B$7:$B$26,$A2963)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2963,'E+C EI'!$B$7:$B$26,$A2963)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2963,'E+C EI'!$B$7:$B$26,$A2963)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2963,'E+C EI'!$B$7:$B$26,$A2963)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2963,'E+C EI'!$B$7:$B$26,$A2963)","v":3495},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2963,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E2963,'Treatment EI'!$B$7:$B$42,$C2963)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2963,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E2963,'Treatment EI'!$B$7:$B$42,$C2963)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2963,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E2963,'Treatment EI'!$B$7:$B$42,$C2963)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2963,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E2963,'Treatment EI'!$B$7:$B$42,$C2963)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2963,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E2963,'Treatment EI'!$B$7:$B$42,$C2963)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2963,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E2963,'Treatment EI'!$B$7:$B$42,$C2963)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2963,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E2963,'Treatment EI'!$B$7:$B$42,$C2963)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2963,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E2963,'Treatment EI'!$B$7:$B$42,$C2963)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2963,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E2963,'Treatment EI'!$B$7:$B$42,$C2963)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2963,'Distribution EI'!$B$7:$B$26,$A2963)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2963,'Distribution EI'!$B$7:$B$26,$A2963)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2963,'Distribution EI'!$B$7:$B$26,$A2963)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2963,'Distribution EI'!$B$7:$B$26,$A2963)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2963,'Distribution EI'!$B$7:$B$26,$A2963)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2963,'Distribution EI'!$B$7:$B$26,$A2963)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2963,'Distribution EI'!$B$7:$B$26,$A2963)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2963,'Distribution EI'!$B$7:$B$26,$A2963)","v":9.7853055300000094},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2963,'Distribution EI'!$B$7:$B$26,$A2963)","v":9.7853055300000094},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B2963,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E2963,'WW Systems EI'!$B$7:$B$14,$C2963,'WW Systems EI'!$C$7:$C$14,$D2963)","v":0}]
["CR",2050,"Ag","Outdoor","Non-IOU",{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(F$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2964,'E+C EI'!$B$7:$B$26,$A2964)","v":20.528613000000018},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(G$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2964,'E+C EI'!$B$7:$B$26,$A2964)","v":27.960000000000026},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(H$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2964,'E+C EI'!$B$7:$B$26,$A2964)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(I$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2964,'E+C EI'!$B$7:$B$26,$A2964)","v":195.16000000000003},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(J$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2964,'E+C EI'!$B$7:$B$26,$A2964)","v":7.3},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(K$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2964,'E+C EI'!$B$7:$B$26,$A2964)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(L$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2964,'E+C EI'!$B$7:$B$26,$A2964)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(M$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2964,'E+C EI'!$B$7:$B$26,$A2964)","v":0},{"$f":"SUMIFS(INDEX('E+C EI'!$C$7:$K$26,0, MATCH(N$4,'E+C EI'!$C$6:$K$6,0)),'E+C EI'!$A$7:$A$26,$E2964,'E+C EI'!$B$7:$B$26,$A2964)","v":4468},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2964,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,O$4,'Treatment EI'!$A$7:$A$42,$E2964,'Treatment EI'!$B$7:$B$42,$C2964)","v":272.73728700000026},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2964,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,P$4,'Treatment EI'!$A$7:$A$42,$E2964,'Treatment EI'!$B$7:$B$42,$C2964)","v":162.92550000000014},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2964,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,Q$4,'Treatment EI'!$A$7:$A$42,$E2964,'Treatment EI'!$B$7:$B$42,$C2964)","v":31.281696000000032},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2964,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,R$4,'Treatment EI'!$A$7:$A$42,$E2964,'Treatment EI'!$B$7:$B$42,$C2964)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2964,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,S$4,'Treatment EI'!$A$7:$A$42,$E2964,'Treatment EI'!$B$7:$B$42,$C2964)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2964,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,T$4,'Treatment EI'!$A$7:$A$42,$E2964,'Treatment EI'!$B$7:$B$42,$C2964)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2964,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,U$4,'Treatment EI'!$A$7:$A$42,$E2964,'Treatment EI'!$B$7:$B$42,$C2964)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2964,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,V$4,'Treatment EI'!$A$7:$A$42,$E2964,'Treatment EI'!$B$7:$B$42,$C2964)","v":0},{"$f":"SUMIFS(INDEX('Treatment EI'!$D$7:$AN$42,0,MATCH($B2964,'Treatment EI'!$D$6:$AN$6,0)),'Treatment EI'!$C$7:$C$42,W$4,'Treatment EI'!$A$7:$A$42,$E2964,'Treatment EI'!$B$7:$B$42,$C2964)","v":0},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2964,'Distribution EI'!$B$7:$B$26,$A2964)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2964,'Distribution EI'!$B$7:$B$26,$A2964)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2964,'Distribution EI'!$B$7:$B$26,$A2964)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2964,'Distribution EI'!$B$7:$B$26,$A2964)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2964,'Distribution EI'!$B$7:$B$26,$A2964)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2964,'Distribution EI'!$B$7:$B$26,$A2964)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2964,'Distribution EI'!$B$7:$B$26,$A2964)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2964,'Distribution EI'!$B$7:$B$26,$A2964)","v":1.0557572400000008},{"$f":"SUMIFS('Distribution EI'!$D$7:$D$26,'Distribution EI'!$A$7:$A$26,$E2964,'Distribution EI'!$B$7:$B$26,$A2964)","v":1.0557572400000008},{"$f":"SUMIFS(INDEX('WW Systems EI'!$D$7:$AN$14,0,MATCH($B2964,'WW Systems EI'!$D$6:$AN$6,0)),'WW Systems EI'!$A$7:$A$14,$E2964,'WW Systems EI'!$B$7:$B$14,$C2964,'WW Systems EI'!$C$7:$C$14,$D2964)","v":0}]

{"sheet":"Monthly Water Svgs","index":14,"n_rows":449,"n_cols":23,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
["Monthly Water Savings by Measure",null,null,null,null,null,"Leak Loss Factor:",null,"Model Data:",{"$f":"M2","v":0},"Default Assumption:",null,0]
[null,null,null,null,null,null,"Source: Navigant analysis"]
["Units: gallons",null,null,"Measure ID#"]
[null,"Year","Month",{"$f":"TRANSPOSE(Inputs!C12:C31)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,2014,"January",{"$f":"IFERROR(IF($B6<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B6-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B6<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B6-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B6<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B6-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B6<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B6-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B6<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B6-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B6<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B6-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B6<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B6-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B6<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B6-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B6<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B6-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B6<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B6-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B6<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B6-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B6<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B6-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B6<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B6-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B6<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B6-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B6<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B6-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B6<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B6-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B6<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B6-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B6<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B6-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B6<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B6-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B6<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B6-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C6,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,{"$f":"B6","v":2014},"February",{"$f":"IFERROR(IF($B7<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B7-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B7<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B7-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B7<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B7-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B7<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B7-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B7<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B7-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B7<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B7-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B7<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B7-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B7<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B7-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B7<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B7-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B7<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B7-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B7<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B7-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B7<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B7-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B7<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B7-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B7<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B7-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B7<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B7-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B7<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B7-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B7<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B7-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B7<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B7-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B7<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B7-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B7<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B7-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C7,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2014,"March",{"$f":"IFERROR(IF($B8<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B8-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B8<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B8-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B8<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B8-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B8<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B8-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B8<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B8-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B8<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B8-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B8<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B8-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B8<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B8-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B8<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B8-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B8<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B8-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B8<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B8-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B8<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B8-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B8<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B8-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B8<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B8-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B8<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B8-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B8<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B8-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B8<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B8-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B8<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B8-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B8<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B8-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B8<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B8-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C8,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2014,"April",{"$f":"IFERROR(IF($B9<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B9-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B9<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B9-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B9<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B9-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B9<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B9-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B9<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B9-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B9<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B9-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B9<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B9-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B9<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B9-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B9<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B9-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B9<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B9-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B9<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B9-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B9<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B9-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B9<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B9-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B9<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B9-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B9<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B9-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B9<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B9-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B9<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B9-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B9<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B9-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B9<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B9-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B9<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B9-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C9,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2014,"May",{"$f":"IFERROR(IF($B10<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B10-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B10<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B10-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B10<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B10-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B10<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B10-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B10<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B10-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B10<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B10-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B10<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B10-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B10<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B10-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B10<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B10-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B10<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B10-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B10<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B10-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B10<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B10-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B10<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B10-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B10<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B10-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B10<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B10-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B10<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B10-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B10<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B10-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B10<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B10-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B10<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B10-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B10<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B10-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C10,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2014,"June",{"$f":"IFERROR(IF($B11<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B11-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B11<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B11-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B11<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B11-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B11<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B11-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B11<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B11-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B11<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B11-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B11<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B11-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B11<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B11-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B11<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B11-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B11<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B11-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B11<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B11-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B11<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B11-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B11<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B11-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B11<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B11-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B11<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B11-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B11<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B11-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B11<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B11-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B11<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B11-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B11<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B11-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B11<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B11-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C11,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2014,"July",{"$f":"IFERROR(IF($B12<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B12-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B12<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B12-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B12<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B12-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B12<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B12-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B12<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B12-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B12<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B12-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B12<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B12-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B12<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B12-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B12<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B12-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B12<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B12-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B12<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B12-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B12<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B12-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B12<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B12-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B12<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B12-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B12<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B12-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B12<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B12-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B12<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B12-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B12<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B12-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B12<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B12-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B12<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B12-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C12,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2014,"August",{"$f":"IFERROR(IF($B13<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B13-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B13<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B13-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B13<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B13-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B13<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B13-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B13<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B13-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B13<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B13-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B13<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B13-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B13<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B13-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B13<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B13-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B13<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B13-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B13<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B13-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B13<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B13-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B13<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B13-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B13<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B13-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B13<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B13-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B13<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B13-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B13<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B13-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B13<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B13-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B13<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B13-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B13<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B13-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C13,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2014,"September",{"$f":"IFERROR(IF($B14<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B14-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B14<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B14-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B14<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B14-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B14<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B14-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B14<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B14-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B14<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B14-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B14<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B14-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B14<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B14-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B14<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B14-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B14<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B14-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B14<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B14-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B14<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B14-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B14<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B14-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B14<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B14-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B14<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B14-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B14<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B14-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B14<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B14-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B14<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B14-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B14<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B14-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B14<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B14-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C14,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2014,"October",{"$f":"IFERROR(IF($B15<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B15-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B15<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B15-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B15<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B15-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B15<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B15-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B15<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B15-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B15<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B15-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B15<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B15-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B15<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B15-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B15<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B15-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B15<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B15-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B15<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B15-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B15<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B15-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B15<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B15-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B15<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B15-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B15<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B15-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B15<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B15-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B15<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B15-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B15<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B15-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B15<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B15-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B15<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B15-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C15,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2014,"November",{"$f":"IFERROR(IF($B16<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B16-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B16<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B16-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B16<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B16-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B16<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B16-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B16<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B16-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B16<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B16-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B16<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B16-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B16<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B16-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B16<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B16-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B16<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B16-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B16<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B16-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B16<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B16-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B16<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B16-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B16<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B16-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B16<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B16-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B16<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B16-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B16<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B16-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B16<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B16-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B16<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B16-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B16<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B16-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C16,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2014,"December",{"$f":"IFERROR(IF($B17<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B17-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B17<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B17-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B17<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B17-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B17<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B17-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B17<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B17-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B17<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B17-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B17<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B17-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B17<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B17-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B17<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B17-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B17<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B17-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B17<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B17-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B17<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B17-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B17<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B17-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B17<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B17-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B17<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B17-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B17<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B17-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B17<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B17-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B17<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B17-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B17<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B17-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B17<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B17-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C17,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2015,"January",{"$f":"IFERROR(IF($B18<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B18-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B18<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B18-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B18<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B18-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B18<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B18-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B18<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B18-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B18<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B18-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B18<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B18-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B18<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B18-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B18<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B18-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B18<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B18-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B18<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B18-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B18<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B18-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B18<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B18-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B18<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B18-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B18<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B18-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B18<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B18-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B18<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B18-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B18<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B18-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B18<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B18-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B18<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B18-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C18,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,{"$f":"B18","v":2015},"February",{"$f":"IFERROR(IF($B19<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B19-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B19<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B19-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B19<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B19-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B19<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B19-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B19<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B19-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B19<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B19-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B19<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B19-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B19<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B19-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B19<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B19-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B19<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B19-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B19<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B19-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B19<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B19-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B19<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B19-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B19<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B19-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B19<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B19-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B19<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B19-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B19<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B19-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B19<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B19-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B19<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B19-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B19<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B19-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C19,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2015,"March",{"$f":"IFERROR(IF($B20<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B20-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B20<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B20-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B20<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B20-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B20<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B20-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B20<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B20-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B20<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B20-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B20<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B20-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B20<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B20-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B20<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B20-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B20<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B20-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B20<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B20-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B20<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B20-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B20<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B20-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B20<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B20-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B20<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B20-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B20<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B20-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B20<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B20-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B20<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B20-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B20<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B20-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B20<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B20-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C20,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2015,"April",{"$f":"IFERROR(IF($B21<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B21-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B21<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B21-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B21<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B21-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B21<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B21-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B21<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B21-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B21<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B21-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B21<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B21-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B21<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B21-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B21<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B21-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B21<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B21-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B21<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B21-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B21<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B21-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B21<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B21-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B21<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B21-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B21<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B21-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B21<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B21-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B21<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B21-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B21<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B21-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B21<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B21-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B21<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B21-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C21,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2015,"May",{"$f":"IFERROR(IF($B22<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B22-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B22<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B22-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B22<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B22-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B22<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B22-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B22<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B22-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B22<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B22-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B22<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B22-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B22<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B22-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B22<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B22-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B22<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B22-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B22<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B22-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B22<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B22-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B22<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B22-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B22<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B22-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B22<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B22-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B22<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B22-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B22<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B22-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B22<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B22-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B22<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B22-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B22<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B22-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C22,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2015,"June",{"$f":"IFERROR(IF($B23<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B23-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B23<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B23-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B23<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B23-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B23<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B23-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B23<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B23-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B23<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B23-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B23<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B23-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B23<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B23-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B23<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B23-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B23<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B23-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B23<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B23-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B23<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B23-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B23<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B23-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B23<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B23-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B23<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B23-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B23<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B23-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B23<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B23-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B23<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B23-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B23<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B23-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B23<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B23-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C23,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2015,"July",{"$f":"IFERROR(IF($B24<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B24-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B24<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B24-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B24<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B24-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B24<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B24-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B24<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B24-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B24<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B24-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B24<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B24-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B24<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B24-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B24<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B24-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B24<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B24-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B24<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B24-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B24<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B24-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B24<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B24-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B24<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B24-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B24<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B24-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B24<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B24-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B24<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B24-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B24<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B24-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B24<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B24-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B24<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B24-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C24,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2015,"August",{"$f":"IFERROR(IF($B25<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B25-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B25<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B25-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B25<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B25-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B25<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B25-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B25<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B25-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B25<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B25-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B25<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B25-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B25<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B25-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B25<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B25-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B25<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B25-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B25<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B25-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B25<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B25-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B25<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B25-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B25<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B25-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B25<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B25-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B25<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B25-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B25<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B25-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B25<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B25-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B25<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B25-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B25<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B25-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C25,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2015,"September",{"$f":"IFERROR(IF($B26<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B26-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B26<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B26-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B26<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B26-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B26<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B26-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B26<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B26-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B26<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B26-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B26<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B26-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B26<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B26-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B26<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B26-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B26<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B26-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B26<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B26-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B26<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B26-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B26<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B26-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B26<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B26-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B26<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B26-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B26<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B26-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B26<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B26-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B26<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B26-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B26<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B26-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B26<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B26-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C26,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2015,"October",{"$f":"IFERROR(IF($B27<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B27-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B27<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B27-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B27<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B27-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B27<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B27-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B27<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B27-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B27<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B27-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B27<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B27-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B27<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B27-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B27<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B27-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B27<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B27-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B27<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B27-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B27<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B27-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B27<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B27-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B27<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B27-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B27<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B27-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B27<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B27-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B27<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B27-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B27<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B27-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B27<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B27-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B27<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B27-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C27,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2015,"November",{"$f":"IFERROR(IF($B28<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B28-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B28<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B28-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B28<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B28-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B28<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B28-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B28<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B28-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B28<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B28-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B28<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B28-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B28<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B28-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B28<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B28-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B28<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B28-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B28<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B28-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B28<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B28-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B28<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B28-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B28<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B28-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B28<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B28-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B28<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B28-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B28<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B28-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B28<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B28-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B28<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B28-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B28<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B28-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C28,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2015,"December",{"$f":"IFERROR(IF($B29<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B29-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B29<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B29-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B29<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B29-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B29<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B29-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B29<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B29-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B29<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B29-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B29<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B29-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B29<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B29-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B29<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B29-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B29<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B29-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B29<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B29-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B29<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B29-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B29<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B29-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B29<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B29-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B29<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B29-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B29<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B29-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B29<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B29-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B29<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B29-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B29<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B29-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B29<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B29-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C29,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2016,"January",{"$f":"IFERROR(IF($B30<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B30-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C30,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B30<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B30-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C30,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B30<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B30-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C30,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B30<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B30-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C30,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B30<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B30-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C30,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B30<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B30-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C30,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B30<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B30-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C30,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B30<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B30-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C30,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B30<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B30-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C30,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B30<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B30-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C30,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B30<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B30-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C30,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B30<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B30-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C30,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B30<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B30-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C30,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B30<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B30-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C30,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B30<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B30-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C30,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B30<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B30-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C30,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B30<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B30-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C30,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B30<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B30-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C30,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B30<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B30-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C30,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B30<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B30-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C30,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,{"$f":"B30","v":2016},"February",{"$f":"IFERROR(IF($B31<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B31-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C31,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B31<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B31-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C31,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B31<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B31-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C31,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B31<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B31-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C31,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B31<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B31-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C31,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B31<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B31-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C31,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B31<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B31-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C31,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B31<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B31-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C31,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B31<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B31-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C31,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B31<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B31-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C31,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B31<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B31-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C31,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B31<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B31-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C31,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B31<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B31-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C31,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B31<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B31-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C31,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B31<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B31-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C31,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B31<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B31-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C31,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B31<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B31-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C31,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B31<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B31-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C31,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B31<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B31-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C31,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B31<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B31-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C31,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2016,"November",{"$f":"IFERROR(IF($B40<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B40-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C40,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B40<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B40-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C40,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B40<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B40-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C40,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B40<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B40-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C40,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B40<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B40-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C40,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B40<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B40-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C40,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B40<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B40-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C40,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B40<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B40-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C40,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B40<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B40-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C40,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B40<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B40-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C40,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B40<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B40-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C40,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B40<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B40-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C40,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B40<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B40-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C40,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B40<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B40-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C40,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B40<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B40-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C40,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B40<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B40-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C40,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B40<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B40-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C40,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B40<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B40-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C40,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B40<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B40-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C40,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B40<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B40-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C40,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2018,"March",{"$f":"IFERROR(IF($B56<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B56-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C56,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B56<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B56-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C56,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B56<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B56-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C56,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B56<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B56-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C56,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B56<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B56-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C56,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B56<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B56-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C56,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B56<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B56-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C56,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B56<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B56-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C56,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B56<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B56-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C56,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B56<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B56-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C56,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B56<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B56-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C56,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B56<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B56-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C56,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B56<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B56-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C56,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B56<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B56-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C56,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B56<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B56-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C56,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B56<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B56-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C56,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B56<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B56-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C56,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B56<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B56-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C56,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B56<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B56-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C56,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B56<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B56-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C56,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2018,"October",{"$f":"IFERROR(IF($B63<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B63-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C63,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B63<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B63-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C63,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B63<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B63-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C63,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B63<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B63-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C63,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B63<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B63-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C63,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B63<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B63-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C63,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B63<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B63-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C63,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B63<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B63-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C63,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B63<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B63-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C63,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B63<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B63-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C63,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B63<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B63-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C63,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B63<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B63-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C63,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B63<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B63-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C63,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B63<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B63-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C63,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B63<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B63-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C63,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B63<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B63-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C63,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B63<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B63-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C63,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B63<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B63-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C63,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B63<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B63-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C63,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B63<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B63-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C63,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,{"$f":"B78","v":2020},"February",{"$f":"IFERROR(IF($B79<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B79-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C79,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B79<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B79-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C79,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B79<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B79-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C79,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B79<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B79-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C79,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B79<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B79-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C79,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B79<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B79-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C79,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B79<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B79-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C79,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B79<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B79-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C79,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B79<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B79-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C79,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B79<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B79-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C79,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B79<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B79-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C79,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B79<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B79-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C79,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B79<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B79-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C79,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B79<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B79-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C79,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B79<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B79-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C79,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B79<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B79-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C79,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B79<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B79-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C79,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B79<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B79-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C79,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B79<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B79-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C79,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B79<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B79-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C79,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2020,"October",{"$f":"IFERROR(IF($B87<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B87-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C87,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B87<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B87-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C87,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B87<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B87-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C87,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B87<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B87-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C87,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B87<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B87-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C87,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B87<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B87-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C87,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B87<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B87-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C87,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B87<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B87-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C87,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B87<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B87-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C87,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B87<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B87-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C87,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B87<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B87-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C87,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B87<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B87-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C87,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B87<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B87-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C87,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B87<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B87-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C87,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B87<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B87-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C87,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B87<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B87-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C87,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B87<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B87-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C87,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B87<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B87-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C87,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B87<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B87-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C87,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B87<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B87-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C87,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2022,"June",{"$f":"IFERROR(IF($B107<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B107-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C107,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B107<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B107-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C107,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B107<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B107-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C107,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B107<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B107-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C107,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B107<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B107-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C107,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B107<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B107-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C107,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B107<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B107-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C107,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B107<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B107-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C107,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B107<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B107-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C107,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B107<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B107-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C107,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B107<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B107-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C107,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B107<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B107-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C107,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B107<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B107-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C107,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B107<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B107-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C107,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B107<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B107-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C107,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B107<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B107-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C107,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B107<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B107-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C107,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B107<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B107-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C107,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B107<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B107-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C107,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B107<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B107-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C107,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2023,"October",{"$f":"IFERROR(IF($B123<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B123-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C123,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B123<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B123-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C123,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B123<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B123-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C123,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B123<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B123-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C123,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B123<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B123-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C123,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B123<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B123-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C123,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B123<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B123-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C123,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B123<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B123-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C123,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B123<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B123-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C123,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B123<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B123-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C123,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B123<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B123-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C123,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B123<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B123-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C123,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B123<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B123-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C123,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B123<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B123-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C123,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B123<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B123-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C123,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B123<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B123-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C123,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B123<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B123-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C123,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B123<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B123-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C123,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B123<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B123-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C123,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B123<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B123-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C123,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2024,"January",{"$f":"IFERROR(IF($B126<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B126-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C126,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B126<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B126-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C126,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B126<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B126-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C126,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B126<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B126-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C126,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B126<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B126-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C126,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B126<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B126-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C126,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B126<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B126-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C126,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B126<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B126-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C126,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B126<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B126-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C126,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B126<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B126-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C126,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B126<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B126-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C126,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B126<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B126-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C126,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B126<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B126-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C126,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B126<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B126-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C126,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B126<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B126-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C126,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B126<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B126-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C126,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B126<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B126-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C126,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B126<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B126-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C126,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B126<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B126-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C126,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B126<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B126-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C126,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2025,"October",{"$f":"IFERROR(IF($B147<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B147-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C147,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B147<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B147-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C147,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B147<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B147-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C147,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B147<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B147-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C147,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B147<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B147-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C147,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B147<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B147-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C147,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B147<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B147-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C147,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B147<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B147-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C147,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B147<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B147-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C147,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B147<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B147-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C147,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B147<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B147-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C147,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B147<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B147-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C147,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B147<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B147-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C147,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B147<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B147-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C147,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B147<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B147-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C147,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B147<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B147-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C147,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B147<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B147-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C147,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B147<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B147-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C147,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B147<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B147-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C147,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B147<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B147-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C147,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2026,"May",{"$f":"IFERROR(IF($B154<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B154-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C154,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B154<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B154-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C154,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B154<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B154-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C154,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B154<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B154-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C154,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B154<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B154-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C154,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B154<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B154-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C154,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B154<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B154-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C154,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B154<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B154-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C154,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B154<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B154-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C154,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B154<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B154-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C154,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B154<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B154-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C154,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B154<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B154-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C154,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B154<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B154-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C154,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B154<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B154-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C154,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B154<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B154-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C154,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B154<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B154-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C154,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B154<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B154-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C154,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B154<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B154-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C154,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B154<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B154-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C154,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B154<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B154-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C154,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2028,"January",{"$f":"IFERROR(IF($B174<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B174-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C174,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B174<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B174-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C174,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B174<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B174-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C174,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B174<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B174-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C174,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B174<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B174-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C174,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B174<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B174-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C174,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B174<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B174-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C174,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B174<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B174-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C174,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B174<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B174-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C174,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B174<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B174-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C174,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B174<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B174-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C174,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B174<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B174-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C174,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B174<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B174-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C174,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B174<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B174-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C174,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B174<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B174-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C174,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B174<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B174-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C174,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B174<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B174-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C174,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B174<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B174-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C174,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B174<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B174-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C174,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B174<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B174-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C174,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2028,"April",{"$f":"IFERROR(IF($B177<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B177-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C177,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B177<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B177-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C177,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B177<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B177-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C177,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B177<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B177-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C177,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B177<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B177-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C177,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B177<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B177-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C177,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B177<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B177-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C177,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B177<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B177-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C177,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B177<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B177-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C177,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B177<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B177-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C177,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B177<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B177-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C177,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B177<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B177-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C177,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B177<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B177-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C177,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B177<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B177-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C177,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B177<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B177-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C177,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B177<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B177-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C177,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B177<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B177-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C177,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B177<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B177-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C177,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B177<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B177-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C177,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B177<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B177-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C177,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2030,"January",{"$f":"IFERROR(IF($B198<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B198-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C198,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B198<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B198-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C198,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B198<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B198-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C198,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B198<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B198-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C198,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B198<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B198-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C198,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B198<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B198-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C198,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B198<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B198-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C198,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B198<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B198-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C198,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B198<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B198-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C198,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B198<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B198-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C198,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B198<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B198-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C198,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B198<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B198-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C198,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B198<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B198-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C198,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B198<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B198-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C198,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B198<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B198-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C198,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B198<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B198-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C198,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B198<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B198-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C198,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B198<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B198-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C198,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B198<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B198-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C198,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B198<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B198-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C198,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2030,"August",{"$f":"IFERROR(IF($B205<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B205-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C205,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B205<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B205-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C205,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B205<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B205-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C205,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B205<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B205-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C205,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B205<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B205-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C205,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B205<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B205-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C205,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B205<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B205-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C205,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B205<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B205-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C205,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B205<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B205-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C205,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B205<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B205-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C205,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B205<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B205-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C205,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B205<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B205-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C205,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B205<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B205-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C205,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B205<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B205-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C205,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B205<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B205-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C205,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B205<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B205-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C205,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B205<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B205-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C205,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B205<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B205-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C205,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B205<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B205-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C205,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B205<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B205-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C205,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2031,"December",{"$f":"IFERROR(IF($B221<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B221-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C221,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B221<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B221-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C221,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B221<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B221-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C221,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B221<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B221-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C221,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B221<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B221-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C221,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B221<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B221-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C221,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B221<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B221-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C221,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B221<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B221-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C221,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B221<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B221-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C221,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B221<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B221-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C221,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B221<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B221-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C221,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B221<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B221-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C221,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B221<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B221-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C221,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B221<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B221-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C221,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B221<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B221-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C221,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B221<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B221-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C221,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B221<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B221-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C221,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B221<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B221-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C221,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B221<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B221-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C221,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B221<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B221-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C221,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2033,"May",{"$f":"IFERROR(IF($B238<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B238-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C238,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B238<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B238-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C238,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B238<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B238-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C238,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B238<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B238-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C238,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B238<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B238-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C238,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B238<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B238-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C238,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B238<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B238-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C238,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B238<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B238-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C238,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B238<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B238-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C238,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B238<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B238-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C238,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B238<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B238-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C238,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B238<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B238-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C238,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B238<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B238-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C238,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B238<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B238-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C238,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B238<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B238-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C238,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B238<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B238-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C238,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B238<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B238-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C238,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B238<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B238-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C238,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B238<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B238-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C238,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B238<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B238-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C238,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2033,"December",{"$f":"IFERROR(IF($B245<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B245-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C245,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B245<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B245-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C245,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B245<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B245-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C245,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B245<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B245-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C245,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B245<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B245-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C245,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B245<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B245-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C245,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B245<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B245-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C245,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B245<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B245-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C245,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B245<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B245-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C245,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B245<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B245-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C245,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B245<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B245-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C245,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B245<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B245-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C245,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B245<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B245-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C245,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B245<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B245-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C245,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B245<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B245-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C245,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B245<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B245-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C245,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B245<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B245-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C245,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B245<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B245-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C245,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B245<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B245-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C245,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B245<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B245-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C245,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2035,"August",{"$f":"IFERROR(IF($B265<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B265-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C265,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B265<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B265-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C265,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B265<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B265-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C265,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B265<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B265-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C265,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B265<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B265-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C265,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B265<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B265-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C265,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B265<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B265-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C265,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B265<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B265-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C265,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B265<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B265-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C265,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B265<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B265-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C265,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B265<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B265-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C265,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B265<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B265-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C265,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B265<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B265-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C265,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B265<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B265-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C265,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B265<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B265-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C265,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B265<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B265-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C265,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B265<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B265-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C265,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B265<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B265-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C265,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B265<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B265-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C265,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B265<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B265-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C265,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2036,"March",{"$f":"IFERROR(IF($B272<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B272-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C272,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B272<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B272-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C272,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B272<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B272-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C272,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B272<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B272-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C272,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B272<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B272-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C272,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B272<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B272-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C272,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B272<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B272-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C272,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B272<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B272-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C272,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B272<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B272-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C272,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B272<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B272-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C272,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B272<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B272-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C272,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B272<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B272-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C272,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B272<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B272-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C272,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B272<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B272-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C272,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B272<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B272-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C272,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B272<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B272-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C272,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B272<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B272-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C272,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B272<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B272-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C272,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B272<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B272-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C272,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B272<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B272-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C272,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2037,"August",{"$f":"IFERROR(IF($B289<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B289-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C289,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B289<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B289-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C289,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B289<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B289-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C289,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B289<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B289-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C289,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B289<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B289-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C289,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B289<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B289-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C289,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B289<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B289-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C289,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B289<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B289-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C289,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B289<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B289-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C289,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B289<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B289-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C289,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B289<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B289-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C289,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B289<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B289-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C289,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B289<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B289-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C289,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B289<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B289-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C289,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B289<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B289-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C289,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B289<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B289-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C289,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B289<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B289-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C289,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B289<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B289-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C289,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B289<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B289-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C289,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B289<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B289-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C289,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2039,"April",{"$f":"IFERROR(IF($B309<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B309-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C309,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B309<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B309-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C309,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B309<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B309-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C309,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B309<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B309-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C309,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B309<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B309-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C309,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B309<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B309-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C309,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B309<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B309-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C309,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B309<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B309-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C309,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B309<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B309-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C309,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B309<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B309-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C309,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B309<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B309-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C309,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B309<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B309-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C309,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B309<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B309-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C309,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B309<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B309-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C309,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B309<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B309-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C309,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B309<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B309-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C309,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B309<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B309-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C309,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B309<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B309-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C309,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B309<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B309-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C309,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B309<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B309-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C309,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2039,"July",{"$f":"IFERROR(IF($B312<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B312-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C312,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B312<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B312-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C312,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B312<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B312-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C312,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B312<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B312-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C312,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B312<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B312-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C312,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B312<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B312-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C312,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B312<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B312-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C312,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B312<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B312-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C312,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B312<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B312-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C312,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B312<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B312-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C312,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B312<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B312-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C312,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B312<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B312-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C312,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B312<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B312-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C312,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B312<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B312-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C312,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B312<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B312-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C312,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B312<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B312-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C312,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B312<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B312-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C312,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B312<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B312-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C312,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B312<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B312-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C312,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B312<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B312-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C312,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2041,"March",{"$f":"IFERROR(IF($B332<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B332-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C332,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B332<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B332-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C332,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B332<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B332-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C332,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B332<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B332-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C332,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B332<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B332-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C332,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B332<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B332-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C332,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B332<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B332-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C332,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B332<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B332-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C332,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B332<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B332-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C332,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B332<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B332-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C332,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B332<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B332-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C332,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B332<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B332-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C332,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B332<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B332-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C332,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B332<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B332-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C332,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B332<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B332-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C332,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B332<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B332-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C332,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B332<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B332-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C332,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B332<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B332-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C332,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B332<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B332-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C332,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B332<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B332-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C332,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2041,"July",{"$f":"IFERROR(IF($B336<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B336-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C336,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B336<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B336-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C336,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B336<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B336-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C336,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B336<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B336-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C336,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B336<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B336-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C336,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B336<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B336-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C336,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B336<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B336-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C336,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B336<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B336-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C336,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B336<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B336-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C336,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B336<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B336-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C336,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B336<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B336-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C336,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B336<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B336-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C336,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B336<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B336-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C336,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B336<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B336-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C336,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B336<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B336-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C336,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B336<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B336-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C336,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B336<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B336-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C336,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B336<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B336-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C336,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B336<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B336-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C336,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B336<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B336-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C336,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2043,"March",{"$f":"IFERROR(IF($B356<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B356-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C356,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B356<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B356-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C356,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B356<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B356-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C356,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B356<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B356-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C356,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B356<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B356-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C356,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B356<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B356-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C356,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B356<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B356-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C356,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B356<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B356-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C356,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B356<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B356-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C356,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B356<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B356-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C356,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B356<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B356-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C356,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B356<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B356-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C356,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B356<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B356-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C356,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B356<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B356-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C356,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B356<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B356-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C356,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B356<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B356-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C356,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B356<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B356-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C356,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B356<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B356-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C356,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B356<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B356-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C356,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B356<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B356-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C356,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2043,"October",{"$f":"IFERROR(IF($B363<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B363-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C363,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B363<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B363-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C363,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B363<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B363-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C363,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B363<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B363-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C363,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B363<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B363-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C363,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B363<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B363-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C363,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B363<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B363-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C363,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B363<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B363-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C363,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B363<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B363-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C363,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B363<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B363-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C363,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B363<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B363-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C363,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B363<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B363-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C363,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B363<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B363-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C363,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B363<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B363-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C363,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B363<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B363-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C363,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B363<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B363-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C363,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B363<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B363-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C363,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B363<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B363-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C363,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B363<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B363-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C363,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B363<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B363-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C363,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2045,"June",{"$f":"IFERROR(IF($B383<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B383-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C383,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B383<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B383-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C383,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B383<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B383-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C383,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B383<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B383-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C383,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B383<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B383-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C383,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B383<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B383-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C383,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B383<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B383-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C383,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B383<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B383-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C383,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B383<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B383-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C383,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B383<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B383-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C383,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B383<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B383-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C383,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B383<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B383-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C383,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B383<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B383-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C383,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B383<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B383-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C383,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B383<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B383-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C383,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B383<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B383-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C383,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B383<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B383-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C383,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B383<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B383-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C383,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B383<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B383-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C383,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B383<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B383-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C383,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2046,"December",{"$f":"IFERROR(IF($B401<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B401-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C401,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B401<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B401-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C401,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B401<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B401-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C401,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B401<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B401-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C401,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B401<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B401-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C401,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B401<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B401-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C401,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B401<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B401-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C401,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B401<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B401-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C401,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B401<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B401-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C401,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B401<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B401-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C401,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B401<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B401-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C401,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B401<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B401-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C401,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B401<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B401-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C401,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B401<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B401-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C401,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B401<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B401-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C401,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B401<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B401-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C401,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B401<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B401-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C401,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B401<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B401-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C401,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B401<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B401-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C401,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B401<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B401-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C401,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2047,"June",{"$f":"IFERROR(IF($B407<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B407-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C407,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B407<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B407-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C407,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B407<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B407-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C407,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B407<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B407-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C407,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B407<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B407-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C407,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B407<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B407-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C407,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B407<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B407-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C407,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B407<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B407-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C407,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B407<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B407-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C407,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B407<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B407-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C407,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B407<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B407-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C407,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B407<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B407-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C407,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B407<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B407-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C407,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B407<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B407-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C407,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B407<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B407-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C407,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B407<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B407-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C407,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B407<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B407-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C407,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B407<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B407-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C407,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B407<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B407-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C407,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B407<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B407-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C407,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2048,"October",{"$f":"IFERROR(IF($B423<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B423-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C423,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B423<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B423-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C423,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B423<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B423-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C423,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B423<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B423-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C423,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B423<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B423-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C423,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B423<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B423-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C423,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B423<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B423-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C423,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B423<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B423-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C423,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B423<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B423-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C423,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B423<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B423-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C423,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B423<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B423-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C423,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B423<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B423-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C423,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B423<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B423-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C423,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B423<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B423-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C423,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B423<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B423-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C423,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B423<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B423-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C423,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B423<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B423-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C423,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B423<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B423-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C423,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B423<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B423-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C423,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B423<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B423-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C423,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2049,"September",{"$f":"IFERROR(IF($B434<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B434-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C434,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B434<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B434-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C434,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B434<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B434-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C434,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B434<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B434-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C434,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B434<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B434-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C434,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B434<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B434-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C434,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B434<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B434-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C434,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B434<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B434-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C434,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B434<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B434-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C434,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B434<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B434-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C434,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B434<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B434-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C434,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B434<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B434-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C434,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B434<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B434-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C434,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B434<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B434-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C434,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B434<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B434-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C434,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B434<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B434-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C434,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B434<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B434-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C434,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B434<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B434-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C434,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B434<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B434-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C434,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B434<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B434-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C434,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2050,"June",{"$f":"IFERROR(IF($B443<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B443-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C443,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B443<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B443-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C443,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B443<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B443-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C443,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B443<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B443-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C443,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B443<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B443-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C443,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B443<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B443-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C443,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B443<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B443-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C443,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B443<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B443-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C443,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B443<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B443-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C443,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B443<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B443-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C443,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B443<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B443-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C443,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B443<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B443-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C443,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B443<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B443-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C443,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B443<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B443-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C443,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B443<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B443-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C443,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B443<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B443-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C443,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B443<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B443-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C443,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B443<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B443-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C443,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B443<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B443-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C443,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B443<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B443-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C443,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2050,"July",{"$f":"IFERROR(IF($B444<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B444-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C444,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B444<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B444-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C444,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B444<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B444-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C444,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B444<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B444-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C444,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B444<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B444-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C444,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B444<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B444-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C444,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B444<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B444-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C444,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B444<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B444-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C444,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B444<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B444-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C444,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B444<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B444-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C444,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B444<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B444-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C444,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B444<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B444-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C444,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B444<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B444-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C444,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B444<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B444-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C444,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B444<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B444-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C444,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B444<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B444-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C444,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B444<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B444-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C444,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B444<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B444-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C444,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B444<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B444-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C444,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B444<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B444-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C444,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2050,"August",{"$f":"IFERROR(IF($B445<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B445-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C445,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B445<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B445-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C445,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B445<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B445-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C445,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B445<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B445-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C445,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B445<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B445-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C445,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B445<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B445-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C445,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B445<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B445-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C445,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B445<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B445-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C445,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B445<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B445-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C445,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B445<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B445-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C445,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B445<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B445-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C445,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B445<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B445-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C445,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B445<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B445-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C445,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B445<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B445-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C445,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B445<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B445-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C445,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B445<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B445-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C445,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B445<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B445-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C445,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B445<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B445-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C445,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B445<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B445-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C445,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B445<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B445-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C445,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2050,"September",{"$f":"IFERROR(IF($B446<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B446-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C446,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B446<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B446-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C446,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B446<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B446-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C446,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B446<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B446-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C446,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B446<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B446-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C446,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B446<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B446-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C446,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B446<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B446-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C446,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B446<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B446-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C446,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B446<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B446-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C446,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B446<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B446-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C446,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B446<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B446-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C446,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B446<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B446-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C446,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B446<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B446-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C446,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B446<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B446-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C446,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B446<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B446-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C446,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B446<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B446-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C446,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B446<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B446-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C446,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B446<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B446-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C446,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B446<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B446-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C446,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B446<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B446-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C446,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2050,"October",{"$f":"IFERROR(IF($B447<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B447-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C447,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B447<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B447-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C447,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B447<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B447-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C447,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B447<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B447-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C447,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B447<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B447-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C447,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B447<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B447-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C447,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B447<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B447-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C447,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B447<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B447-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C447,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B447<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B447-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C447,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B447<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B447-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C447,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B447<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B447-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C447,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B447<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B447-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C447,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B447<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B447-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C447,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B447<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B447-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C447,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B447<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B447-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C447,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B447<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B447-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C447,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B447<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B447-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C447,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B447<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B447-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C447,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B447<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B447-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C447,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B447<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B447-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C447,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2050,"November",{"$f":"IFERROR(IF($B448<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B448-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C448,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B448<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B448-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C448,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B448<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B448-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C448,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B448<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B448-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C448,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B448<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B448-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C448,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B448<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B448-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C448,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B448<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B448-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C448,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B448<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B448-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C448,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B448<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B448-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C448,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B448<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B448-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C448,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B448<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B448-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C448,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B448<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B448-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C448,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B448<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B448-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C448,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B448<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B448-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C448,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B448<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B448-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C448,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B448<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B448-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C448,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B448<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B448-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C448,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B448<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B448-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C448,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B448<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B448-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C448,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B448<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B448-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C448,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]
[null,2050,"December",{"$f":"IFERROR(IF($B449<INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B449-INDEX(Inputs!$G$12:$G$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C449,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(D$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B449<INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B449-INDEX(Inputs!$G$12:$G$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C449,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(E$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B449<INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B449-INDEX(Inputs!$G$12:$G$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C449,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(F$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B449<INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B449-INDEX(Inputs!$G$12:$G$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C449,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(G$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B449<INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B449-INDEX(Inputs!$G$12:$G$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C449,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(H$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B449<INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B449-INDEX(Inputs!$G$12:$G$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C449,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(I$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B449<INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B449-INDEX(Inputs!$G$12:$G$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C449,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(J$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B449<INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B449-INDEX(Inputs!$G$12:$G$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C449,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(K$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B449<INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B449-INDEX(Inputs!$G$12:$G$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C449,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(L$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B449<INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B449-INDEX(Inputs!$G$12:$G$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C449,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B449<INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B449-INDEX(Inputs!$G$12:$G$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C449,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B449<INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B449-INDEX(Inputs!$G$12:$G$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C449,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B449<INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B449-INDEX(Inputs!$G$12:$G$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C449,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B449<INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B449-INDEX(Inputs!$G$12:$G$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C449,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B449<INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B449-INDEX(Inputs!$G$12:$G$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C449,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B449<INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B449-INDEX(Inputs!$G$12:$G$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C449,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B449<INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B449-INDEX(Inputs!$G$12:$G$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C449,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B449<INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B449-INDEX(Inputs!$G$12:$G$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C449,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B449<INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B449-INDEX(Inputs!$G$12:$G$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C449,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""},{"$f":"IFERROR(IF($B449<INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0,\n     IF(($B449-INDEX(Inputs!$G$12:$G$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1))<INDEX(Inputs!$F$12:$F$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          INDEX(Inputs!$E$12:$E$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),0))\n*INDEX('Water Svgs Profiles'!$B$4:$I$15,MATCH($C449,'Water Svgs Profiles'!$A$4:$A$15,0),MATCH(INDEX(Inputs!$H$12:$H$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),'Water Svgs Profiles'!$B$3:$I$3,0))\n*(1+$J$2), \"\")","v":""}]

{"sheet":"Env Ben","index":15,"n_rows":4448,"n_cols":10,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Environmental Benefits",null,null,null,null,"Societal Discount Rate:",0.03,"Source: Navigant analysis"]
["Units: $/AF"]
[null,null,null,"Local Imported Deliveries"]
[null,null,null,"CRA"]
["Applicable Supply Types",null,null,"Local Deliveries","Groundwater","CVP and Other Federal Deliveries","SWP","Recycled Water","Brackish Desal","Seawater Desal"]
["Env Benefits Model Water Type",null,null,"Surface Waters","Groundwater","Federal Projects","State Project","Recycled Water","Brackish Water","Ocean Water"]
["HR","Year","Month"]
["NC",2014,"January",24.842928817480338,0,1.056866278901688,1.056866278901688,0,0,0]
["NC",2015,"January",25.588216682004749,0,1.0885722672687388,1.0885722672687388,0,0,0]
["NC",2016,"January",26.355863182464891,0,1.1212294352868009,1.1212294352868009,0,0,0]
["NC",2017,"January",27.146539077938833,0,1.1548663183454049,1.1548663183454049,0,0,0]
["NC",2018,"January",27.960935250276997,0,1.1895123078957668,1.1895123078957668,0,0,0]
["NC",2019,"January",28.799763307785312,0,1.2251976771326401,1.2251976771326401,0,0,0]
["NC",2020,"January",29.663756207018871,0,1.2619536074466193,1.2619536074466193,0,0,0]
["NC",2021,"January",30.553668893229432,0,1.2998122156700176,1.2998122156700176,0,0,0]
["NC",2022,"January",31.470278960026317,0,1.3388065821401181,1.3388065821401181,0,0,0]
["NC",2023,"January",32.414387328827104,0,1.3789707796043218,1.3789707796043218,0,0,0]
["NC",2024,"January",33.386818948691918,0,1.4203399029924513,1.4203399029924513,0,0,0]
["NC",2025,"January",34.388423517152674,0,1.4629501000822249,1.4629501000822249,0,0,0]
["NC",2026,"January",35.420076222667248,0,1.5068386030846914,1.5068386030846914,0,0,0]
["NC",2027,"January",36.482678509347274,0,1.5520437611772322,1.5520437611772322,0,0,0]
["NC",2028,"January",37.577158864627691,0,1.5986050740125493,1.5986050740125493,0,0,0]
["NC",2029,"January",38.704473630566518,0,1.6465632262329255,1.6465632262329255,0,0,0]
["NC",2030,"January",39.865607839483509,0,1.6959601230199133,1.6959601230199133,0,0,0]
["NC",2031,"January",41.061576074668025,0,1.7468389267105109,1.7468389267105109,0,0,0]
["NC",2032,"January",42.293423356908058,0,1.799244094511826,1.799244094511826,0,0,0]
["NC",2033,"January",43.562226057615298,0,1.8532214173471808,1.8532214173471808,0,0,0]
["NC",2034,"January",44.869092839343757,0,1.9088180598675961,1.9088180598675961,0,0,0]
["NC",2035,"January",46.215165624524069,0,1.9660826016636239,1.9660826016636239,0,0,0]
["NC",2036,"January",47.601620593259796,0,2.0250650797135332,2.0250650797135332,0,0,0]
["NC",2037,"January",49.02966921105758,0,2.0858170321049387,2.0858170321049387,0,0,0]
["NC",2023,"May",35.334529791260252,0,1.3789707796043218,1.3789707796043218,0,0,0]
["NC",2032,"July",46.233577648472604,0,1.799244094511826,1.799244094511826,0,0,0]
["NC",2029,"November",38.760005341313708,0,1.6465632262329255,1.6465632262329255,0,0,0]
["SF",2019,"March",36.703298086205379,0,2.5320751994074562,2.5320751994074562,0,0,0]
["SF",2036,"May",79.245382562159278,0,4.1851344980746354,4.1851344980746354,0,0,0]
["SF",2033,"September",70.87681345505186,0,3.8299909291841741,3.8299909291841741,0,0,0]
["CC",2036,"March",28.73027330758913,0,1.6200520637708264,1.6200520637708264,0,0,0]
["CC",2046,"July",83.347215105379348,0,2.1772145038918609,2.1772145038918609,0,0,0]
["CC",2043,"September",53.797841508520158,0,1.9924596938593635,1.9924596938593635,0,0,0]
["SC",2040,"January",253.41127101593574,0,0.30389714507212445,0.30389714507212445,0,0,0]
["SC",2037,"May",265.51913981234406,0,0.27810893761399186,0.27810893761399186,0,0,0]
["SC",2015,"October",126.30848757381493,0,0.14514296896916518,0.14514296896916518,0,0,0]
["SC",2044,"November",289.17403844339384,0,0.34203891411252418,0.34203891411252418,0,0,0]
["SR",2041,"March",45.991101118338221,0,1.5650702971214407,1.5650702971214407,0,0,0]
["SR",2044,"September",55.461517510962459,0,1.7101945705626207,1.7101945705626207,0,0,0]
["SJ",2042,"February",137.57577623562375,0,0.64480896241403352,0.64480896241403352,0,0,0]
["SJ",2014,"April",60.478639888594415,0,0.28183100770711683,0.28183100770711683,0,0,0]
["SJ",2048,"July",178.230938744783,0,0.76993562239295843,0.76993562239295843,0,0,0]
["SJ",2045,"November",150.29439161386679,0,0.70460016307179962,0.70460016307179962,0,0,0]
["TL",2048,"April",59.092751000252264,0,0,0,0,0,0]
["TL",2046,"September",62.662772391226348,0,0,0,0,0,0]
["TL",2018,"December",23.5162688163235,0,0,0,0,0,0]
["NL",2015,"April",35.540247962928959,0,0,0,0,0,0]
["NL",2038,"September",78.675835851597327,0,0,0,0,0,0]
["NL",2022,"October",43.298762316909908,0,0,0,0,0,0]
["SL",2019,"February",5.6949310419745096,0,0,0,0,0,0]
["SL",2016,"June",16.552524968586944,0,0,0,0,0,0]
["SL",2044,"November",11.401222574186068,0,0,0,0,0,0]
["CR",2017,"April",8.5998303824660773,0,0,0,0,0,0]
["CR",2026,"June",18.705189773970524,0,0,0,0,0,0]
["CR",2042,"October",14.042711914327436,0,0,0,0,0,0]
["CR",2045,"December",7.7536545191263091,0,0,0,0,0,0]
["CR",2046,"December",7.9862641547000983,0,0,0,0,0,0]
["CR",2047,"December",8.2258520793411023,0,0,0,0,0,0]
["CR",2048,"December",8.4726276417213349,0,0,0,0,0,0]
["CR",2049,"December",8.7268064709729742,0,0,0,0,0,0]
["CR",2050,"December",8.9886106651021631,0,0,0,0,0,0]
[null,null,null,"Source: Navigant Analysis based on CUWCC (2007)"]

{"sheet":"Water Capacity AC","index":16,"n_rows":82,"n_cols":11,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Avoided Water Capacity Cost",null,null,null,null,null,null,"IOU","Non-IOU"]
["Note: Current Values assume Resource Balance year = 2016",null,null,null,null,"Water Utility Discount Rate:",null,8.6400000000000005E-2,4.5100000000000001E-2]
[null,null,null,null,null,"Source: Navigant analysis"]
["Units: $million/MGD"]
["Applicable Facility Types",null,null,"Ocean Desal","Brackish Desal","Conventional Tertiary Treatment","Membrane Treatment","Groundwater","Chlorination","Conventional Treatment"]
["Capacity Cost Model Technology",null,null,"Ocean Desalination","Brackish Desalination","Recycled - Tertiary + Disinfection","Recycled - Membrane Treatment","Groundwater Facility","Chlorine Disinfection","Contaminant Removal & Disinfection","Wastewater Treatment"]
["IOU vs. Non-IOU",null,"Year"]
["IOU",null,2014,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
[{"$f":"A8","v":"IOU"},null,2015,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2016,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2017,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2018,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2019,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2020,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2021,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2022,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2023,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2024,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2025,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2026,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2027,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2028,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2029,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2030,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2031,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2032,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2033,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2034,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2035,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2036,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2037,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2038,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2039,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2041,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2042,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2044,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2045,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2046,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2047,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2049,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
["IOU",null,2050,2.0899544927254379,1.2266078784379402,0.42049186361314606,1.0384997610535638,0.33102342681361446,1.6226516331055971E-2,0.47869225566958534,2.6378947636562815]
[{"$f":"A45","v":"Non-IOU"},null,2015,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2016,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2018,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2019,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2021,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2022,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2024,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2025,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2026,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2027,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2029,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2030,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2032,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2033,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2035,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2036,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2038,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2039,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2041,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2042,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2044,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2045,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2046,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2047,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2048,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2049,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
["Non-IOU",null,2050,1.4320392993048361,1.049815434762247,0.29006678161334404,0.76700709947879586,0.19004480749647412,1.5701409045895738E-2,0.29310861015534018,2.0223850929129998]
[null,null,null,"Source: Navigant Avoided Cost of Water Capacity Model"]

{"sheet":"Commodity Cost","index":17,"n_rows":42,"n_cols":32,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["Commodity Cost",null,null,"Click to Return to Inputs tab"]
[]
["Units: $/AF",null,null,null,null,null,null,null,null,null,null,"Water Commodity Avoided Costs by Measure"]
[]
["Year",{"$f":"SupplyTypes","v":"Seawater Desal"},"Brackish Desal","Recycled Water","Groundwater","Local Deliveries","Local Imported Deliveries","CRA","CVP and Other Federal Deliveries","SWP",null,"Measure",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[2014,null,null,null,null,null,null,null,null,null,null,2014,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L6)*\nINDEX($B6:$J6,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L6)*\nINDEX($B6:$J6,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L6)*\nINDEX($B6:$J6,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L6)*\nINDEX($B6:$J6,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L6)*\nINDEX($B6:$J6,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L6)*\nINDEX($B6:$J6,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L6)*\nINDEX($B6:$J6,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L6)*\nINDEX($B6:$J6,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L6)*\nINDEX($B6:$J6,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L6)*\nINDEX($B6:$J6,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L6)*\nINDEX($B6:$J6,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L6)*\nINDEX($B6:$J6,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L6)*\nINDEX($B6:$J6,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L6)*\nINDEX($B6:$J6,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L6)*\nINDEX($B6:$J6,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L6)*\nINDEX($B6:$J6,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L6)*\nINDEX($B6:$J6,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L6)*\nINDEX($B6:$J6,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L6)*\nINDEX($B6:$J6,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L6)*\nINDEX($B6:$J6,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2015,null,null,null,null,null,null,null,null,null,null,2015,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L7)*\nINDEX($B7:$J7,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L7)*\nINDEX($B7:$J7,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L7)*\nINDEX($B7:$J7,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L7)*\nINDEX($B7:$J7,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L7)*\nINDEX($B7:$J7,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L7)*\nINDEX($B7:$J7,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L7)*\nINDEX($B7:$J7,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L7)*\nINDEX($B7:$J7,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L7)*\nINDEX($B7:$J7,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L7)*\nINDEX($B7:$J7,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L7)*\nINDEX($B7:$J7,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L7)*\nINDEX($B7:$J7,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L7)*\nINDEX($B7:$J7,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L7)*\nINDEX($B7:$J7,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L7)*\nINDEX($B7:$J7,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L7)*\nINDEX($B7:$J7,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L7)*\nINDEX($B7:$J7,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L7)*\nINDEX($B7:$J7,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L7)*\nINDEX($B7:$J7,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L7)*\nINDEX($B7:$J7,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2016,null,null,null,null,null,null,null,null,null,null,2016,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L8)*\nINDEX($B8:$J8,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L8)*\nINDEX($B8:$J8,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L8)*\nINDEX($B8:$J8,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L8)*\nINDEX($B8:$J8,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L8)*\nINDEX($B8:$J8,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L8)*\nINDEX($B8:$J8,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L8)*\nINDEX($B8:$J8,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L8)*\nINDEX($B8:$J8,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L8)*\nINDEX($B8:$J8,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L8)*\nINDEX($B8:$J8,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L8)*\nINDEX($B8:$J8,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L8)*\nINDEX($B8:$J8,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L8)*\nINDEX($B8:$J8,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L8)*\nINDEX($B8:$J8,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L8)*\nINDEX($B8:$J8,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L8)*\nINDEX($B8:$J8,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L8)*\nINDEX($B8:$J8,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L8)*\nINDEX($B8:$J8,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L8)*\nINDEX($B8:$J8,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L8)*\nINDEX($B8:$J8,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2017,null,null,null,null,null,null,null,null,null,null,2017,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L9)*\nINDEX($B9:$J9,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L9)*\nINDEX($B9:$J9,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L9)*\nINDEX($B9:$J9,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L9)*\nINDEX($B9:$J9,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L9)*\nINDEX($B9:$J9,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L9)*\nINDEX($B9:$J9,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L9)*\nINDEX($B9:$J9,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L9)*\nINDEX($B9:$J9,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L9)*\nINDEX($B9:$J9,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L9)*\nINDEX($B9:$J9,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L9)*\nINDEX($B9:$J9,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L9)*\nINDEX($B9:$J9,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L9)*\nINDEX($B9:$J9,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L9)*\nINDEX($B9:$J9,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L9)*\nINDEX($B9:$J9,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L9)*\nINDEX($B9:$J9,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L9)*\nINDEX($B9:$J9,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L9)*\nINDEX($B9:$J9,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L9)*\nINDEX($B9:$J9,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L9)*\nINDEX($B9:$J9,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2018,null,null,null,null,null,null,null,null,null,null,2018,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L10)*\nINDEX($B10:$J10,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L10)*\nINDEX($B10:$J10,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L10)*\nINDEX($B10:$J10,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L10)*\nINDEX($B10:$J10,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L10)*\nINDEX($B10:$J10,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L10)*\nINDEX($B10:$J10,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L10)*\nINDEX($B10:$J10,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L10)*\nINDEX($B10:$J10,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L10)*\nINDEX($B10:$J10,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L10)*\nINDEX($B10:$J10,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L10)*\nINDEX($B10:$J10,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L10)*\nINDEX($B10:$J10,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L10)*\nINDEX($B10:$J10,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L10)*\nINDEX($B10:$J10,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L10)*\nINDEX($B10:$J10,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L10)*\nINDEX($B10:$J10,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L10)*\nINDEX($B10:$J10,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L10)*\nINDEX($B10:$J10,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L10)*\nINDEX($B10:$J10,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L10)*\nINDEX($B10:$J10,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2019,null,null,null,null,null,null,null,null,null,null,2019,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L11)*\nINDEX($B11:$J11,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L11)*\nINDEX($B11:$J11,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L11)*\nINDEX($B11:$J11,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L11)*\nINDEX($B11:$J11,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L11)*\nINDEX($B11:$J11,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L11)*\nINDEX($B11:$J11,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L11)*\nINDEX($B11:$J11,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L11)*\nINDEX($B11:$J11,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L11)*\nINDEX($B11:$J11,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L11)*\nINDEX($B11:$J11,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L11)*\nINDEX($B11:$J11,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L11)*\nINDEX($B11:$J11,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L11)*\nINDEX($B11:$J11,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L11)*\nINDEX($B11:$J11,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L11)*\nINDEX($B11:$J11,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L11)*\nINDEX($B11:$J11,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L11)*\nINDEX($B11:$J11,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L11)*\nINDEX($B11:$J11,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L11)*\nINDEX($B11:$J11,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L11)*\nINDEX($B11:$J11,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2020,null,null,null,null,null,null,null,null,null,null,2020,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L12)*\nINDEX($B12:$J12,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L12)*\nINDEX($B12:$J12,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L12)*\nINDEX($B12:$J12,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L12)*\nINDEX($B12:$J12,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L12)*\nINDEX($B12:$J12,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L12)*\nINDEX($B12:$J12,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L12)*\nINDEX($B12:$J12,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L12)*\nINDEX($B12:$J12,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L12)*\nINDEX($B12:$J12,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L12)*\nINDEX($B12:$J12,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L12)*\nINDEX($B12:$J12,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L12)*\nINDEX($B12:$J12,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L12)*\nINDEX($B12:$J12,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L12)*\nINDEX($B12:$J12,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L12)*\nINDEX($B12:$J12,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L12)*\nINDEX($B12:$J12,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L12)*\nINDEX($B12:$J12,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L12)*\nINDEX($B12:$J12,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L12)*\nINDEX($B12:$J12,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L12)*\nINDEX($B12:$J12,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2021,null,null,null,null,null,null,null,null,null,null,2021,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L13)*\nINDEX($B13:$J13,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L13)*\nINDEX($B13:$J13,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L13)*\nINDEX($B13:$J13,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L13)*\nINDEX($B13:$J13,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L13)*\nINDEX($B13:$J13,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L13)*\nINDEX($B13:$J13,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L13)*\nINDEX($B13:$J13,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L13)*\nINDEX($B13:$J13,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L13)*\nINDEX($B13:$J13,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L13)*\nINDEX($B13:$J13,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L13)*\nINDEX($B13:$J13,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L13)*\nINDEX($B13:$J13,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L13)*\nINDEX($B13:$J13,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L13)*\nINDEX($B13:$J13,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L13)*\nINDEX($B13:$J13,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L13)*\nINDEX($B13:$J13,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L13)*\nINDEX($B13:$J13,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L13)*\nINDEX($B13:$J13,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L13)*\nINDEX($B13:$J13,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L13)*\nINDEX($B13:$J13,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2022,null,null,null,null,null,null,null,null,null,null,2022,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L14)*\nINDEX($B14:$J14,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L14)*\nINDEX($B14:$J14,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L14)*\nINDEX($B14:$J14,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L14)*\nINDEX($B14:$J14,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L14)*\nINDEX($B14:$J14,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L14)*\nINDEX($B14:$J14,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L14)*\nINDEX($B14:$J14,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L14)*\nINDEX($B14:$J14,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L14)*\nINDEX($B14:$J14,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L14)*\nINDEX($B14:$J14,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L14)*\nINDEX($B14:$J14,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L14)*\nINDEX($B14:$J14,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L14)*\nINDEX($B14:$J14,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L14)*\nINDEX($B14:$J14,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L14)*\nINDEX($B14:$J14,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L14)*\nINDEX($B14:$J14,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L14)*\nINDEX($B14:$J14,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L14)*\nINDEX($B14:$J14,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L14)*\nINDEX($B14:$J14,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L14)*\nINDEX($B14:$J14,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2023,null,null,null,null,null,null,null,null,null,null,2023,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L15)*\nINDEX($B15:$J15,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L15)*\nINDEX($B15:$J15,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L15)*\nINDEX($B15:$J15,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L15)*\nINDEX($B15:$J15,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L15)*\nINDEX($B15:$J15,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L15)*\nINDEX($B15:$J15,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L15)*\nINDEX($B15:$J15,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L15)*\nINDEX($B15:$J15,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L15)*\nINDEX($B15:$J15,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L15)*\nINDEX($B15:$J15,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L15)*\nINDEX($B15:$J15,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L15)*\nINDEX($B15:$J15,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L15)*\nINDEX($B15:$J15,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L15)*\nINDEX($B15:$J15,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L15)*\nINDEX($B15:$J15,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L15)*\nINDEX($B15:$J15,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L15)*\nINDEX($B15:$J15,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L15)*\nINDEX($B15:$J15,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L15)*\nINDEX($B15:$J15,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L15)*\nINDEX($B15:$J15,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2024,null,null,null,null,null,null,null,null,null,null,2024,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L16)*\nINDEX($B16:$J16,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L16)*\nINDEX($B16:$J16,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L16)*\nINDEX($B16:$J16,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L16)*\nINDEX($B16:$J16,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L16)*\nINDEX($B16:$J16,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L16)*\nINDEX($B16:$J16,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L16)*\nINDEX($B16:$J16,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L16)*\nINDEX($B16:$J16,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L16)*\nINDEX($B16:$J16,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L16)*\nINDEX($B16:$J16,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L16)*\nINDEX($B16:$J16,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L16)*\nINDEX($B16:$J16,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L16)*\nINDEX($B16:$J16,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L16)*\nINDEX($B16:$J16,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L16)*\nINDEX($B16:$J16,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L16)*\nINDEX($B16:$J16,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L16)*\nINDEX($B16:$J16,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L16)*\nINDEX($B16:$J16,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L16)*\nINDEX($B16:$J16,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L16)*\nINDEX($B16:$J16,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2025,null,null,null,null,null,null,null,null,null,null,2025,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L17)*\nINDEX($B17:$J17,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L17)*\nINDEX($B17:$J17,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L17)*\nINDEX($B17:$J17,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L17)*\nINDEX($B17:$J17,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L17)*\nINDEX($B17:$J17,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L17)*\nINDEX($B17:$J17,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L17)*\nINDEX($B17:$J17,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L17)*\nINDEX($B17:$J17,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L17)*\nINDEX($B17:$J17,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L17)*\nINDEX($B17:$J17,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L17)*\nINDEX($B17:$J17,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L17)*\nINDEX($B17:$J17,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L17)*\nINDEX($B17:$J17,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L17)*\nINDEX($B17:$J17,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L17)*\nINDEX($B17:$J17,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L17)*\nINDEX($B17:$J17,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L17)*\nINDEX($B17:$J17,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L17)*\nINDEX($B17:$J17,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L17)*\nINDEX($B17:$J17,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L17)*\nINDEX($B17:$J17,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2026,null,null,null,null,null,null,null,null,null,null,2026,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L18)*\nINDEX($B18:$J18,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L18)*\nINDEX($B18:$J18,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L18)*\nINDEX($B18:$J18,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L18)*\nINDEX($B18:$J18,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L18)*\nINDEX($B18:$J18,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L18)*\nINDEX($B18:$J18,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L18)*\nINDEX($B18:$J18,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L18)*\nINDEX($B18:$J18,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L18)*\nINDEX($B18:$J18,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L18)*\nINDEX($B18:$J18,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L18)*\nINDEX($B18:$J18,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L18)*\nINDEX($B18:$J18,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L18)*\nINDEX($B18:$J18,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L18)*\nINDEX($B18:$J18,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L18)*\nINDEX($B18:$J18,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L18)*\nINDEX($B18:$J18,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L18)*\nINDEX($B18:$J18,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L18)*\nINDEX($B18:$J18,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L18)*\nINDEX($B18:$J18,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L18)*\nINDEX($B18:$J18,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2027,null,null,null,null,null,null,null,null,null,null,2027,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L19)*\nINDEX($B19:$J19,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L19)*\nINDEX($B19:$J19,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L19)*\nINDEX($B19:$J19,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L19)*\nINDEX($B19:$J19,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L19)*\nINDEX($B19:$J19,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L19)*\nINDEX($B19:$J19,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L19)*\nINDEX($B19:$J19,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L19)*\nINDEX($B19:$J19,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L19)*\nINDEX($B19:$J19,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L19)*\nINDEX($B19:$J19,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L19)*\nINDEX($B19:$J19,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L19)*\nINDEX($B19:$J19,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L19)*\nINDEX($B19:$J19,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L19)*\nINDEX($B19:$J19,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L19)*\nINDEX($B19:$J19,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L19)*\nINDEX($B19:$J19,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L19)*\nINDEX($B19:$J19,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L19)*\nINDEX($B19:$J19,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L19)*\nINDEX($B19:$J19,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L19)*\nINDEX($B19:$J19,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2028,null,null,null,null,null,null,null,null,null,null,2028,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L20)*\nINDEX($B20:$J20,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L20)*\nINDEX($B20:$J20,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L20)*\nINDEX($B20:$J20,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L20)*\nINDEX($B20:$J20,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L20)*\nINDEX($B20:$J20,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L20)*\nINDEX($B20:$J20,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L20)*\nINDEX($B20:$J20,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L20)*\nINDEX($B20:$J20,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L20)*\nINDEX($B20:$J20,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L20)*\nINDEX($B20:$J20,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L20)*\nINDEX($B20:$J20,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L20)*\nINDEX($B20:$J20,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L20)*\nINDEX($B20:$J20,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L20)*\nINDEX($B20:$J20,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L20)*\nINDEX($B20:$J20,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L20)*\nINDEX($B20:$J20,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L20)*\nINDEX($B20:$J20,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L20)*\nINDEX($B20:$J20,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L20)*\nINDEX($B20:$J20,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L20)*\nINDEX($B20:$J20,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2029,null,null,null,null,null,null,null,null,null,null,2029,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L21)*\nINDEX($B21:$J21,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L21)*\nINDEX($B21:$J21,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L21)*\nINDEX($B21:$J21,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L21)*\nINDEX($B21:$J21,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L21)*\nINDEX($B21:$J21,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L21)*\nINDEX($B21:$J21,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L21)*\nINDEX($B21:$J21,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L21)*\nINDEX($B21:$J21,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L21)*\nINDEX($B21:$J21,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L21)*\nINDEX($B21:$J21,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L21)*\nINDEX($B21:$J21,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L21)*\nINDEX($B21:$J21,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L21)*\nINDEX($B21:$J21,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L21)*\nINDEX($B21:$J21,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L21)*\nINDEX($B21:$J21,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L21)*\nINDEX($B21:$J21,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L21)*\nINDEX($B21:$J21,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L21)*\nINDEX($B21:$J21,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L21)*\nINDEX($B21:$J21,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L21)*\nINDEX($B21:$J21,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2030,null,null,null,null,null,null,null,null,null,null,2030,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L22)*\nINDEX($B22:$J22,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L22)*\nINDEX($B22:$J22,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L22)*\nINDEX($B22:$J22,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L22)*\nINDEX($B22:$J22,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L22)*\nINDEX($B22:$J22,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L22)*\nINDEX($B22:$J22,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L22)*\nINDEX($B22:$J22,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L22)*\nINDEX($B22:$J22,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L22)*\nINDEX($B22:$J22,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L22)*\nINDEX($B22:$J22,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L22)*\nINDEX($B22:$J22,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L22)*\nINDEX($B22:$J22,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L22)*\nINDEX($B22:$J22,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L22)*\nINDEX($B22:$J22,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L22)*\nINDEX($B22:$J22,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L22)*\nINDEX($B22:$J22,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L22)*\nINDEX($B22:$J22,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L22)*\nINDEX($B22:$J22,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L22)*\nINDEX($B22:$J22,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L22)*\nINDEX($B22:$J22,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2031,null,null,null,null,null,null,null,null,null,null,2031,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L23)*\nINDEX($B23:$J23,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L23)*\nINDEX($B23:$J23,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L23)*\nINDEX($B23:$J23,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L23)*\nINDEX($B23:$J23,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L23)*\nINDEX($B23:$J23,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L23)*\nINDEX($B23:$J23,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L23)*\nINDEX($B23:$J23,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L23)*\nINDEX($B23:$J23,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L23)*\nINDEX($B23:$J23,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L23)*\nINDEX($B23:$J23,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L23)*\nINDEX($B23:$J23,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L23)*\nINDEX($B23:$J23,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L23)*\nINDEX($B23:$J23,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L23)*\nINDEX($B23:$J23,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L23)*\nINDEX($B23:$J23,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L23)*\nINDEX($B23:$J23,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L23)*\nINDEX($B23:$J23,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L23)*\nINDEX($B23:$J23,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L23)*\nINDEX($B23:$J23,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L23)*\nINDEX($B23:$J23,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2032,null,null,null,null,null,null,null,null,null,null,2032,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L24)*\nINDEX($B24:$J24,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L24)*\nINDEX($B24:$J24,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L24)*\nINDEX($B24:$J24,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L24)*\nINDEX($B24:$J24,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L24)*\nINDEX($B24:$J24,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L24)*\nINDEX($B24:$J24,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L24)*\nINDEX($B24:$J24,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L24)*\nINDEX($B24:$J24,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L24)*\nINDEX($B24:$J24,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L24)*\nINDEX($B24:$J24,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L24)*\nINDEX($B24:$J24,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L24)*\nINDEX($B24:$J24,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L24)*\nINDEX($B24:$J24,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L24)*\nINDEX($B24:$J24,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L24)*\nINDEX($B24:$J24,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L24)*\nINDEX($B24:$J24,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L24)*\nINDEX($B24:$J24,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L24)*\nINDEX($B24:$J24,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L24)*\nINDEX($B24:$J24,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L24)*\nINDEX($B24:$J24,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2033,null,null,null,null,null,null,null,null,null,null,2033,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L25)*\nINDEX($B25:$J25,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L25)*\nINDEX($B25:$J25,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L25)*\nINDEX($B25:$J25,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L25)*\nINDEX($B25:$J25,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L25)*\nINDEX($B25:$J25,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L25)*\nINDEX($B25:$J25,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L25)*\nINDEX($B25:$J25,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L25)*\nINDEX($B25:$J25,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L25)*\nINDEX($B25:$J25,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L25)*\nINDEX($B25:$J25,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L25)*\nINDEX($B25:$J25,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L25)*\nINDEX($B25:$J25,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L25)*\nINDEX($B25:$J25,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L25)*\nINDEX($B25:$J25,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L25)*\nINDEX($B25:$J25,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L25)*\nINDEX($B25:$J25,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L25)*\nINDEX($B25:$J25,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L25)*\nINDEX($B25:$J25,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L25)*\nINDEX($B25:$J25,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L25)*\nINDEX($B25:$J25,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2034,null,null,null,null,null,null,null,null,null,null,2034,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L26)*\nINDEX($B26:$J26,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L26)*\nINDEX($B26:$J26,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L26)*\nINDEX($B26:$J26,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L26)*\nINDEX($B26:$J26,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L26)*\nINDEX($B26:$J26,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L26)*\nINDEX($B26:$J26,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L26)*\nINDEX($B26:$J26,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L26)*\nINDEX($B26:$J26,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L26)*\nINDEX($B26:$J26,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L26)*\nINDEX($B26:$J26,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L26)*\nINDEX($B26:$J26,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L26)*\nINDEX($B26:$J26,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L26)*\nINDEX($B26:$J26,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L26)*\nINDEX($B26:$J26,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L26)*\nINDEX($B26:$J26,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L26)*\nINDEX($B26:$J26,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L26)*\nINDEX($B26:$J26,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L26)*\nINDEX($B26:$J26,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L26)*\nINDEX($B26:$J26,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L26)*\nINDEX($B26:$J26,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2035,null,null,null,null,null,null,null,null,null,null,2035,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L27)*\nINDEX($B27:$J27,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L27)*\nINDEX($B27:$J27,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L27)*\nINDEX($B27:$J27,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L27)*\nINDEX($B27:$J27,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L27)*\nINDEX($B27:$J27,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L27)*\nINDEX($B27:$J27,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L27)*\nINDEX($B27:$J27,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L27)*\nINDEX($B27:$J27,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L27)*\nINDEX($B27:$J27,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L27)*\nINDEX($B27:$J27,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L27)*\nINDEX($B27:$J27,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L27)*\nINDEX($B27:$J27,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L27)*\nINDEX($B27:$J27,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L27)*\nINDEX($B27:$J27,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L27)*\nINDEX($B27:$J27,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L27)*\nINDEX($B27:$J27,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L27)*\nINDEX($B27:$J27,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L27)*\nINDEX($B27:$J27,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L27)*\nINDEX($B27:$J27,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L27)*\nINDEX($B27:$J27,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2036,null,null,null,null,null,null,null,null,null,null,2036,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L28)*\nINDEX($B28:$J28,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L28)*\nINDEX($B28:$J28,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L28)*\nINDEX($B28:$J28,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L28)*\nINDEX($B28:$J28,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L28)*\nINDEX($B28:$J28,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L28)*\nINDEX($B28:$J28,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L28)*\nINDEX($B28:$J28,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L28)*\nINDEX($B28:$J28,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L28)*\nINDEX($B28:$J28,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L28)*\nINDEX($B28:$J28,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L28)*\nINDEX($B28:$J28,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L28)*\nINDEX($B28:$J28,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L28)*\nINDEX($B28:$J28,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L28)*\nINDEX($B28:$J28,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L28)*\nINDEX($B28:$J28,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L28)*\nINDEX($B28:$J28,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L28)*\nINDEX($B28:$J28,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L28)*\nINDEX($B28:$J28,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L28)*\nINDEX($B28:$J28,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L28)*\nINDEX($B28:$J28,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2037,null,null,null,null,null,null,null,null,null,null,2037,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L29)*\nINDEX($B29:$J29,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L29)*\nINDEX($B29:$J29,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L29)*\nINDEX($B29:$J29,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L29)*\nINDEX($B29:$J29,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L29)*\nINDEX($B29:$J29,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L29)*\nINDEX($B29:$J29,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L29)*\nINDEX($B29:$J29,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L29)*\nINDEX($B29:$J29,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L29)*\nINDEX($B29:$J29,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L29)*\nINDEX($B29:$J29,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L29)*\nINDEX($B29:$J29,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L29)*\nINDEX($B29:$J29,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L29)*\nINDEX($B29:$J29,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L29)*\nINDEX($B29:$J29,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L29)*\nINDEX($B29:$J29,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L29)*\nINDEX($B29:$J29,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L29)*\nINDEX($B29:$J29,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L29)*\nINDEX($B29:$J29,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L29)*\nINDEX($B29:$J29,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L29)*\nINDEX($B29:$J29,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2038,null,null,null,null,null,null,null,null,null,null,2038,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L30)*\nINDEX($B30:$J30,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L30)*\nINDEX($B30:$J30,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L30)*\nINDEX($B30:$J30,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L30)*\nINDEX($B30:$J30,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L30)*\nINDEX($B30:$J30,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L30)*\nINDEX($B30:$J30,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L30)*\nINDEX($B30:$J30,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L30)*\nINDEX($B30:$J30,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L30)*\nINDEX($B30:$J30,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L30)*\nINDEX($B30:$J30,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L30)*\nINDEX($B30:$J30,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L30)*\nINDEX($B30:$J30,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L30)*\nINDEX($B30:$J30,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L30)*\nINDEX($B30:$J30,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L30)*\nINDEX($B30:$J30,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L30)*\nINDEX($B30:$J30,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L30)*\nINDEX($B30:$J30,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L30)*\nINDEX($B30:$J30,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L30)*\nINDEX($B30:$J30,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L30)*\nINDEX($B30:$J30,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2039,null,null,null,null,null,null,null,null,null,null,2039,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L31)*\nINDEX($B31:$J31,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L31)*\nINDEX($B31:$J31,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L31)*\nINDEX($B31:$J31,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L31)*\nINDEX($B31:$J31,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L31)*\nINDEX($B31:$J31,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L31)*\nINDEX($B31:$J31,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L31)*\nINDEX($B31:$J31,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L31)*\nINDEX($B31:$J31,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L31)*\nINDEX($B31:$J31,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L31)*\nINDEX($B31:$J31,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L31)*\nINDEX($B31:$J31,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L31)*\nINDEX($B31:$J31,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L31)*\nINDEX($B31:$J31,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L31)*\nINDEX($B31:$J31,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L31)*\nINDEX($B31:$J31,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L31)*\nINDEX($B31:$J31,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L31)*\nINDEX($B31:$J31,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L31)*\nINDEX($B31:$J31,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L31)*\nINDEX($B31:$J31,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L31)*\nINDEX($B31:$J31,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2040,null,null,null,null,null,null,null,null,null,null,2040,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L32)*\nINDEX($B32:$J32,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L32)*\nINDEX($B32:$J32,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L32)*\nINDEX($B32:$J32,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L32)*\nINDEX($B32:$J32,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L32)*\nINDEX($B32:$J32,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L32)*\nINDEX($B32:$J32,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L32)*\nINDEX($B32:$J32,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L32)*\nINDEX($B32:$J32,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L32)*\nINDEX($B32:$J32,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L32)*\nINDEX($B32:$J32,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L32)*\nINDEX($B32:$J32,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L32)*\nINDEX($B32:$J32,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L32)*\nINDEX($B32:$J32,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L32)*\nINDEX($B32:$J32,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L32)*\nINDEX($B32:$J32,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L32)*\nINDEX($B32:$J32,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L32)*\nINDEX($B32:$J32,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L32)*\nINDEX($B32:$J32,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L32)*\nINDEX($B32:$J32,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L32)*\nINDEX($B32:$J32,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2041,null,null,null,null,null,null,null,null,null,null,2041,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L33)*\nINDEX($B33:$J33,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L33)*\nINDEX($B33:$J33,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L33)*\nINDEX($B33:$J33,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L33)*\nINDEX($B33:$J33,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L33)*\nINDEX($B33:$J33,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L33)*\nINDEX($B33:$J33,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L33)*\nINDEX($B33:$J33,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L33)*\nINDEX($B33:$J33,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L33)*\nINDEX($B33:$J33,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L33)*\nINDEX($B33:$J33,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L33)*\nINDEX($B33:$J33,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L33)*\nINDEX($B33:$J33,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L33)*\nINDEX($B33:$J33,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L33)*\nINDEX($B33:$J33,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L33)*\nINDEX($B33:$J33,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L33)*\nINDEX($B33:$J33,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L33)*\nINDEX($B33:$J33,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L33)*\nINDEX($B33:$J33,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L33)*\nINDEX($B33:$J33,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L33)*\nINDEX($B33:$J33,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2042,null,null,null,null,null,null,null,null,null,null,2042,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L34)*\nINDEX($B34:$J34,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L34)*\nINDEX($B34:$J34,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L34)*\nINDEX($B34:$J34,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L34)*\nINDEX($B34:$J34,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L34)*\nINDEX($B34:$J34,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L34)*\nINDEX($B34:$J34,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L34)*\nINDEX($B34:$J34,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L34)*\nINDEX($B34:$J34,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L34)*\nINDEX($B34:$J34,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L34)*\nINDEX($B34:$J34,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L34)*\nINDEX($B34:$J34,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L34)*\nINDEX($B34:$J34,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L34)*\nINDEX($B34:$J34,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L34)*\nINDEX($B34:$J34,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L34)*\nINDEX($B34:$J34,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L34)*\nINDEX($B34:$J34,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L34)*\nINDEX($B34:$J34,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L34)*\nINDEX($B34:$J34,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L34)*\nINDEX($B34:$J34,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L34)*\nINDEX($B34:$J34,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2043,null,null,null,null,null,null,null,null,null,null,2043,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L35)*\nINDEX($B35:$J35,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L35)*\nINDEX($B35:$J35,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L35)*\nINDEX($B35:$J35,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L35)*\nINDEX($B35:$J35,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L35)*\nINDEX($B35:$J35,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L35)*\nINDEX($B35:$J35,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L35)*\nINDEX($B35:$J35,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L35)*\nINDEX($B35:$J35,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L35)*\nINDEX($B35:$J35,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L35)*\nINDEX($B35:$J35,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L35)*\nINDEX($B35:$J35,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L35)*\nINDEX($B35:$J35,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L35)*\nINDEX($B35:$J35,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L35)*\nINDEX($B35:$J35,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L35)*\nINDEX($B35:$J35,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L35)*\nINDEX($B35:$J35,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L35)*\nINDEX($B35:$J35,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L35)*\nINDEX($B35:$J35,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L35)*\nINDEX($B35:$J35,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L35)*\nINDEX($B35:$J35,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2044,null,null,null,null,null,null,null,null,null,null,2044,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L36)*\nINDEX($B36:$J36,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L36)*\nINDEX($B36:$J36,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L36)*\nINDEX($B36:$J36,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L36)*\nINDEX($B36:$J36,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L36)*\nINDEX($B36:$J36,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L36)*\nINDEX($B36:$J36,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L36)*\nINDEX($B36:$J36,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L36)*\nINDEX($B36:$J36,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L36)*\nINDEX($B36:$J36,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L36)*\nINDEX($B36:$J36,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L36)*\nINDEX($B36:$J36,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L36)*\nINDEX($B36:$J36,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L36)*\nINDEX($B36:$J36,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L36)*\nINDEX($B36:$J36,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L36)*\nINDEX($B36:$J36,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L36)*\nINDEX($B36:$J36,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L36)*\nINDEX($B36:$J36,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L36)*\nINDEX($B36:$J36,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L36)*\nINDEX($B36:$J36,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L36)*\nINDEX($B36:$J36,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2045,null,null,null,null,null,null,null,null,null,null,2045,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L37)*\nINDEX($B37:$J37,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L37)*\nINDEX($B37:$J37,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L37)*\nINDEX($B37:$J37,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L37)*\nINDEX($B37:$J37,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L37)*\nINDEX($B37:$J37,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L37)*\nINDEX($B37:$J37,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L37)*\nINDEX($B37:$J37,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L37)*\nINDEX($B37:$J37,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L37)*\nINDEX($B37:$J37,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L37)*\nINDEX($B37:$J37,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L37)*\nINDEX($B37:$J37,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L37)*\nINDEX($B37:$J37,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L37)*\nINDEX($B37:$J37,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L37)*\nINDEX($B37:$J37,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L37)*\nINDEX($B37:$J37,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L37)*\nINDEX($B37:$J37,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L37)*\nINDEX($B37:$J37,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L37)*\nINDEX($B37:$J37,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L37)*\nINDEX($B37:$J37,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L37)*\nINDEX($B37:$J37,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2046,null,null,null,null,null,null,null,null,null,null,2046,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L38)*\nINDEX($B38:$J38,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L38)*\nINDEX($B38:$J38,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L38)*\nINDEX($B38:$J38,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L38)*\nINDEX($B38:$J38,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L38)*\nINDEX($B38:$J38,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L38)*\nINDEX($B38:$J38,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L38)*\nINDEX($B38:$J38,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L38)*\nINDEX($B38:$J38,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L38)*\nINDEX($B38:$J38,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L38)*\nINDEX($B38:$J38,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L38)*\nINDEX($B38:$J38,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L38)*\nINDEX($B38:$J38,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L38)*\nINDEX($B38:$J38,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L38)*\nINDEX($B38:$J38,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L38)*\nINDEX($B38:$J38,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L38)*\nINDEX($B38:$J38,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L38)*\nINDEX($B38:$J38,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L38)*\nINDEX($B38:$J38,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L38)*\nINDEX($B38:$J38,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L38)*\nINDEX($B38:$J38,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2047,null,null,null,null,null,null,null,null,null,null,2047,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L39)*\nINDEX($B39:$J39,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L39)*\nINDEX($B39:$J39,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L39)*\nINDEX($B39:$J39,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L39)*\nINDEX($B39:$J39,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L39)*\nINDEX($B39:$J39,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L39)*\nINDEX($B39:$J39,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L39)*\nINDEX($B39:$J39,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L39)*\nINDEX($B39:$J39,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L39)*\nINDEX($B39:$J39,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L39)*\nINDEX($B39:$J39,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L39)*\nINDEX($B39:$J39,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L39)*\nINDEX($B39:$J39,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L39)*\nINDEX($B39:$J39,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L39)*\nINDEX($B39:$J39,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L39)*\nINDEX($B39:$J39,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L39)*\nINDEX($B39:$J39,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L39)*\nINDEX($B39:$J39,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L39)*\nINDEX($B39:$J39,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L39)*\nINDEX($B39:$J39,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L39)*\nINDEX($B39:$J39,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2048,null,null,null,null,null,null,null,null,null,null,2048,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L40)*\nINDEX($B40:$J40,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L40)*\nINDEX($B40:$J40,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L40)*\nINDEX($B40:$J40,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L40)*\nINDEX($B40:$J40,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L40)*\nINDEX($B40:$J40,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L40)*\nINDEX($B40:$J40,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L40)*\nINDEX($B40:$J40,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L40)*\nINDEX($B40:$J40,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L40)*\nINDEX($B40:$J40,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L40)*\nINDEX($B40:$J40,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L40)*\nINDEX($B40:$J40,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L40)*\nINDEX($B40:$J40,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L40)*\nINDEX($B40:$J40,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L40)*\nINDEX($B40:$J40,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L40)*\nINDEX($B40:$J40,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L40)*\nINDEX($B40:$J40,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L40)*\nINDEX($B40:$J40,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L40)*\nINDEX($B40:$J40,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L40)*\nINDEX($B40:$J40,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L40)*\nINDEX($B40:$J40,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2049,null,null,null,null,null,null,null,null,null,null,2049,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L41)*\nINDEX($B41:$J41,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L41)*\nINDEX($B41:$J41,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L41)*\nINDEX($B41:$J41,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L41)*\nINDEX($B41:$J41,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L41)*\nINDEX($B41:$J41,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L41)*\nINDEX($B41:$J41,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L41)*\nINDEX($B41:$J41,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L41)*\nINDEX($B41:$J41,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L41)*\nINDEX($B41:$J41,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L41)*\nINDEX($B41:$J41,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L41)*\nINDEX($B41:$J41,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L41)*\nINDEX($B41:$J41,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L41)*\nINDEX($B41:$J41,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L41)*\nINDEX($B41:$J41,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L41)*\nINDEX($B41:$J41,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L41)*\nINDEX($B41:$J41,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L41)*\nINDEX($B41:$J41,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L41)*\nINDEX($B41:$J41,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L41)*\nINDEX($B41:$J41,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L41)*\nINDEX($B41:$J41,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]
[2050,null,null,null,null,null,null,null,null,null,null,2050,{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!D:D,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L42)*\nINDEX($B42:$J42,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(M$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!E:E,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L42)*\nINDEX($B42:$J42,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(N$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!F:F,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L42)*\nINDEX($B42:$J42,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(O$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!G:G,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L42)*\nINDEX($B42:$J42,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(P$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!H:H,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L42)*\nINDEX($B42:$J42,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Q$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!I:I,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L42)*\nINDEX($B42:$J42,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(R$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!J:J,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L42)*\nINDEX($B42:$J42,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(S$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!K:K,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L42)*\nINDEX($B42:$J42,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(T$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!L:L,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L42)*\nINDEX($B42:$J42,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(U$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!M:M,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L42)*\nINDEX($B42:$J42,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(V$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!N:N,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L42)*\nINDEX($B42:$J42,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(W$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!O:O,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L42)*\nINDEX($B42:$J42,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(X$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!P:P,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L42)*\nINDEX($B42:$J42,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Y$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!Q:Q,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L42)*\nINDEX($B42:$J42,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(Z$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!R:R,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L42)*\nINDEX($B42:$J42,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AA$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!S:S,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L42)*\nINDEX($B42:$J42,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AB$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!T:T,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L42)*\nINDEX($B42:$J42,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AC$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!U:U,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L42)*\nINDEX($B42:$J42,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AD$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!V:V,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L42)*\nINDEX($B42:$J42,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AE$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""},{"$f":"_xlfn.IFNA(SUMIFS('Monthly Water Svgs'!W:W,'Monthly Water Svgs'!$B:$B,'Commodity Cost'!$L42)*\nINDEX($B42:$J42,1,MATCH(\n     INDEX(Inputs!$D$45:$D$54,MATCH(\n          INDEX(Inputs!$I$12:$I$31,MATCH(AF$5,Inputs!$C$12:$C$31,0),1),\n          Inputs!$C$45:$C$54,\n          0),\n     1),\n'Commodity Cost'!$B$5:$J$5,\n0))*\nReference!$D$4/Reference!$D$5,\"\")","v":""}]

{"sheet":"Water Svgs Profiles","index":18,"n_rows":17,"n_cols":9,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["Water Savings Profiles",null,null,"Click to Return to Inputs tab"]
[]
["Month","Constant","Irrigation","Cooling Tower","Custom 1","Custom 2","Custom 3","Custom 4","Custom 5"]
["January",8.3333333333333329E-2,3.1984585741811178E-2,3.0108308577665169E-2]
["February",8.3333333333333329E-2,2.4662813102119457E-2,3.1184769752498908E-2]
["March",8.3333333333333329E-2,4.161849710982659E-2,3.8361177584723821E-2]
["April",8.3333333333333329E-2,8.7090558766859338E-2,8.1778444969684588E-2]
["May",8.3333333333333329E-2,0.11984585741811175,0.12088986765531042]
["June",8.3333333333333329E-2,0.13448940269749518,0.11945458608886543]
["July",8.3333333333333329E-2,0.14489402697495182,0.10797233355730555]
["August",8.3333333333333329E-2,0.12832369942196531,0.13093683862042529]
["September",8.3333333333333329E-2,0.11483622350674373,0.13775442606103899]
["October",8.3333333333333329E-2,8.9017341040462425E-2,0.10007828494185814]
["November",8.3333333333333329E-2,6.5510597302504817E-2,7.1372653612958456E-2]
["December",8.3333333333333329E-2,1.7726396917148363E-2,3.0108308577665169E-2]
[null,"Source: CSA (2012)"]
["Total Check",{"$f":"IF(SUM(B4:B15)=1, \"\", \"ERROR: Values must add up to 100%\")","v":""},{"$f":"IF(SUM(C4:C15)=1, \"\", \"ERROR: Values must add up to 100%\")","v":""},"",{"$f":"IF(SUM(E4:E15)=1, \"\", \"ERROR: Values must add up to 100%\")","v":"ERROR: Values must add up to 100%"},"ERROR: Values must add up to 100%","ERROR: Values must add up to 100%","ERROR: Values must add up to 100%","ERROR: Values must add up to 100%"]

{"sheet":"IOU AC","index":19,"n_rows":1337,"n_cols":8,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Monthly Avoided Cost of Electricity by IOU",null,null,null,null,"Discount Rate: ",6.9199999999999998E-2,"Source: E3 Electric (2013)"]
[]
["Units: $/MWh"]
["IOU","Year","Month","Average"]
["PG&E",2014,"January",72.55]
["PG&E",{"$f":"B5","v":2014},"February",65.430000000000007]
["PG&E",2014,"March",64.38]
["PG&E",2014,"April",58.5]
["PG&E",2014,"May",65.97]
["PG&E",2014,"June",70.77]
["PG&E",2014,"July",93]
["PG&E",2014,"August",136.32]
["PG&E",2014,"September",165.02]
["PG&E",2014,"October",67.459999999999994]
["PG&E",2014,"November",65.78]
["PG&E",2014,"December",80.180000000000007]
["PG&E",2015,"January",76.540000000000006]
["PG&E",{"$f":"B17","v":2015},"February",69.05]
["PG&E",2015,"March",67.739999999999995]
["PG&E",2015,"April",60.53]
["PG&E",2015,"May",68.319999999999993]
["PG&E",2015,"June",73.33]
["PG&E",2015,"July",100.22]
["PG&E",2015,"August",152.88]
["PG&E",2015,"September",186.96]
["PG&E",2015,"October",69.02]
["PG&E",2015,"November",68.040000000000006]
["PG&E",2015,"December",82.75]
["PG&E",2016,"January",78.39]
["PG&E",{"$f":"B29","v":2016},"February",70.709999999999994]
["PG&E",2016,"March",69.42]
["PG&E",2016,"August",167.49]
["PG&E",2021,"January",103.22]
["PG&E",2025,"October",115.45]
["PG&E",2027,"May",117.89]
["PG&E",{"$f":"B221","v":2032},"February",132.72999999999999]
["PG&E",2036,"November",148.51]
["PG&E",2038,"June",165.22]
["PG&E",2043,"March",171.78]
["PG&E",2044,"October",188.19]
["PG&E",2049,"July",251.67]
["SCE",2014,"April",65.31]
["SCE",2018,"October",83.71]
["SCE",2023,"July",139.38999999999999]
["SCE",2024,"October",106.12]
["SCE",2029,"November",122.18]
["SCE",2034,"August",252.3]
["SCE",2036,"March",135.66999999999999]
["SCE",2040,"December",178.63]
["SCE",2042,"March",157.28]
["SCE",2047,"April",195]
["SDG&E",2015,"May",68.959999999999994]
["SDG&E",2016,"July",114.17]
["SDG&E",2021,"April",95.15]
["SDG&E",2022,"July",140.41]
["SDG&E",2027,"August",241.1]
["SDG&E",2032,"May",136.47999999999999]
["SDG&E",2033,"August",269]
["SDG&E",2038,"September",334.64]
["SDG&E",2043,"June",179.03]
["SDG&E",2045,"January",175.5]
["SDG&E",2049,"October",207.54]
["SDG&E",2050,"July",276.12]
["SDG&E",2050,"August",376.8]
["SDG&E",2050,"September",417.87]
["SDG&E",2050,"October",212.33]
["SDG&E",2050,"November",203.23]
["SDG&E",2050,"December",224.94]
[null,null,null,"Source: Navigant analysis performed in pre-processing tool based on E3 Electric (2013)"]

{"sheet":"% IOU","index":20,"n_rows":11,"n_cols":13,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["% of Energy Supplied by an IOU"]
[]
["Model Data"]
[null,"Seawater Desal","Brackish Desal","Recycled Water","Groundwater","Local Deliveries","Local Imported Deliveries","CRA","CVP and Other Federal Deliveries","SWP",{"$f":"NonSupplyComponents","v":"Treatment"},"Distribution","WW Systems"]
["% IOU",{"$f":"IF(ISBLANK(Inputs!$F$60), B$9,Inputs!$F$60)","v":0.94},{"$f":"IF(ISBLANK(Inputs!$F$61), C$9,Inputs!$F$61)","v":0.94},{"$f":"IF(ISBLANK(Inputs!$F$62), D$9,Inputs!$F$62)","v":0.97},{"$f":"IF(ISBLANK(Inputs!$F$63), E$9,Inputs!$F$63)","v":0.59},{"$f":"IF(ISBLANK(Inputs!$F$64), F$9,Inputs!$F$64)","v":0.27},{"$f":"G$9","v":0.27},{"$f":"H9","v":0},{"$f":"I9","v":0},0,{"$f":"IF(ISBLANK(Inputs!$F$65), K$9,Inputs!$F$65)","v":0.94},{"$f":"IF(ISBLANK(Inputs!$F$66), L$9,Inputs!$F$66)","v":0.95},{"$f":"IF(ISBLANK(Inputs!$F$67), M$9,Inputs!$F$67)","v":0.97}]
[]
["Default Assumptions"]
[null,"Seawater Desal","Brackish Desal","Recycled Water","Groundwater","Local Deliveries","Local Imported Deliveries","CRA","CVP and Other Federal Deliveries","SWP",{"$f":"NonSupplyComponents","v":"Treatment"},"Distribution","WW Systems"]
["% IOU",{"$f":"$K$9","v":0.94},{"$f":"$K$9","v":0.94},0.97,0.59,0.27,0.27,0,0,0,0.94,0.95,0.97]
[]
[null,"Source: Navigant analysis using Extended WELP Tool from Pacific Insitute"]

{"sheet":"Marginal Supply","index":21,"n_rows":31,"n_cols":38,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Click to Return to Inputs tab"]
["Marginal Supply Type by Region"]
[]
["Model Data"]
[]
["Region",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["NC",{"$f":"IF(ISBLANK(Inputs!D45),B21,Inputs!D45)","v":"Recycled Water"},{"$f":"B7","v":"Recycled Water"},{"$f":"C7","v":"Recycled Water"},"Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water",{"$f":"K7","v":"Recycled Water"},{"$f":"L7","v":"Recycled Water"},{"$f":"M7","v":"Recycled Water"},{"$f":"N7","v":"Recycled Water"},{"$f":"O7","v":"Recycled Water"},{"$f":"P7","v":"Recycled Water"},{"$f":"Q7","v":"Recycled Water"},{"$f":"R7","v":"Recycled Water"},{"$f":"S7","v":"Recycled Water"},{"$f":"T7","v":"Recycled Water"},{"$f":"U7","v":"Recycled Water"},{"$f":"V7","v":"Recycled Water"},{"$f":"W7","v":"Recycled Water"},{"$f":"X7","v":"Recycled Water"},{"$f":"Y7","v":"Recycled Water"},{"$f":"Z7","v":"Recycled Water"},{"$f":"AA7","v":"Recycled Water"},{"$f":"AB7","v":"Recycled Water"},{"$f":"AC7","v":"Recycled Water"},{"$f":"AD7","v":"Recycled Water"},{"$f":"AE7","v":"Recycled Water"},{"$f":"AF7","v":"Recycled Water"},{"$f":"AG7","v":"Recycled Water"},{"$f":"AH7","v":"Recycled Water"},{"$f":"AI7","v":"Recycled Water"},{"$f":"AJ7","v":"Recycled Water"},{"$f":"AK7","v":"Recycled Water"}]
["SF",{"$f":"IF(ISBLANK(Inputs!D46),B22,Inputs!D46)","v":"Recycled Water"},{"$f":"B8","v":"Recycled Water"},"Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water"]
["CC",{"$f":"IF(ISBLANK(Inputs!D47),B23,Inputs!D47)","v":"Recycled Water"},"Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water"]
["SC",{"$f":"IF(ISBLANK(Inputs!D48),B24,Inputs!D48)","v":"Recycled Water"},"Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water"]
["SR",{"$f":"IF(ISBLANK(Inputs!D49),B25,Inputs!D49)","v":"Recycled Water"},"Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water"]
["SJ",{"$f":"IF(ISBLANK(Inputs!D50),B26,Inputs!D50)","v":"Recycled Water"},"Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water"]
["TL",{"$f":"IF(ISBLANK(Inputs!D51),B27,Inputs!D51)","v":"Recycled Water"},"Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water"]
["NL",{"$f":"IF(ISBLANK(Inputs!D52),B28,Inputs!D52)","v":"Recycled Water"},"Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water"]
["SL",{"$f":"IF(ISBLANK(Inputs!D53),B29,Inputs!D53)","v":"Recycled Water"},"Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water"]
["CR",{"$f":"IF(ISBLANK(Inputs!D54),B30,Inputs!D54)","v":"Recycled Water"},"Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water","Recycled Water"]
[]
["Default Assumptions"]
[]
["Region","Supply Type"]
["NC","Recycled Water"]
["SF","Recycled Water"]
["CC","Recycled Water"]
["SC","Recycled Water"]
["SR","Recycled Water"]
["SJ","Recycled Water"]
["TL","Recycled Water"]
["NL","Recycled Water"]
["SL","Recycled Water"]
["CR","Recycled Water"]
["Source: Navigant Team Analysis"]

{"sheet":"E+C EI","index":22,"n_rows":44,"n_cols":11,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
["Extraction and Conveyance Energy Intensity"]
[]
["Units: kWh/AF"]
[]
["Model Data"]
["IOU vs. Non-IOU","Region","Seawater Desal","Brackish Desal","Recycled Water","Groundwater","Local Deliveries","Local Imported Deliveries","CRA","CVP and Other Federal Deliveries","SWP"]
["IOU","NC",{"$f":"IF(ISBLANK(Inputs!E76), C32, Inputs!E76)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(C$6,'% IOU'!$B$4:$J$4,0))","v":321.614937},{"$f":"IF(ISBLANK(Inputs!F76), D32, Inputs!F76)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(D$6,'% IOU'!$B$4:$J$4,0))","v":157.91999999999999},{"$f":"IF(ISBLANK(Inputs!G76), E32, Inputs!G76)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(E$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"IF(ISBLANK(Inputs!H76), F32, Inputs!H76)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(F$6,'% IOU'!$B$4:$J$4,0))","v":105.02},{"$f":"IF(ISBLANK(Inputs!I76), G32, Inputs!I76)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(G$6,'% IOU'!$B$4:$J$4,0))","v":2.7},{"$f":"H32*INDEX('% IOU'!$B$5:$J$5,1,MATCH(H$6,'% IOU'!$B$4:$J$4,0))","v":2.7},{"$f":"I32*INDEX('% IOU'!$B$5:$J$5,1,MATCH(I$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"J32*INDEX('% IOU'!$B$5:$J$5,1,MATCH(J$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"K32*INDEX('% IOU'!$B$5:$J$5,1,MATCH(K$6,'% IOU'!$B$4:$J$4,0))","v":0}]
[{"$f":"A7","v":"IOU"},"SF",{"$f":"IF(ISBLANK(Inputs!E77), C33, Inputs!E77)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(C$6,'% IOU'!$B$4:$J$4,0))","v":321.614937},{"$f":"IF(ISBLANK(Inputs!F77), D33, Inputs!F77)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(D$6,'% IOU'!$B$4:$J$4,0))","v":321.614937},{"$f":"IF(ISBLANK(Inputs!G77), E33, Inputs!G77)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(E$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"IF(ISBLANK(Inputs!H77), F33, Inputs!H77)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(F$6,'% IOU'!$B$4:$J$4,0))","v":207.76469449999999},{"$f":"IF(ISBLANK(Inputs!I77), G33, Inputs!I77)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(G$6,'% IOU'!$B$4:$J$4,0))","v":2.7},{"$f":"H33*INDEX('% IOU'!$B$5:$J$5,1,MATCH(H$6,'% IOU'!$B$4:$J$4,0))","v":11.610000000000001},{"$f":"I33*INDEX('% IOU'!$B$5:$J$5,1,MATCH(I$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"J33*INDEX('% IOU'!$B$5:$J$5,1,MATCH(J$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"K33*INDEX('% IOU'!$B$5:$J$5,1,MATCH(K$6,'% IOU'!$B$4:$J$4,0))","v":0}]
["IOU","CC",{"$f":"IF(ISBLANK(Inputs!E78), C34, Inputs!E78)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(C$6,'% IOU'!$B$4:$J$4,0))","v":321.614937},{"$f":"IF(ISBLANK(Inputs!F78), D34, Inputs!F78)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(D$6,'% IOU'!$B$4:$J$4,0))","v":433.34},{"$f":"IF(ISBLANK(Inputs!G78), E34, Inputs!G78)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(E$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"IF(ISBLANK(Inputs!H78), F34, Inputs!H78)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(F$6,'% IOU'!$B$4:$J$4,0))","v":277.89},{"$f":"IF(ISBLANK(Inputs!I78), G34, Inputs!I78)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(G$6,'% IOU'!$B$4:$J$4,0))","v":2.7},{"$f":"H34*INDEX('% IOU'!$B$5:$J$5,1,MATCH(H$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"I34*INDEX('% IOU'!$B$5:$J$5,1,MATCH(I$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"J34*INDEX('% IOU'!$B$5:$J$5,1,MATCH(J$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"K34*INDEX('% IOU'!$B$5:$J$5,1,MATCH(K$6,'% IOU'!$B$4:$J$4,0))","v":0}]
["IOU","SC",{"$f":"IF(ISBLANK(Inputs!E79), C35, Inputs!E79)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(C$6,'% IOU'!$B$4:$J$4,0))","v":321.614937},{"$f":"IF(ISBLANK(Inputs!F79), D35, Inputs!F79)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(D$6,'% IOU'!$B$4:$J$4,0))","v":532.04},{"$f":"IF(ISBLANK(Inputs!G79), E35, Inputs!G79)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(E$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"IF(ISBLANK(Inputs!H79), F35, Inputs!H79)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(F$6,'% IOU'!$B$4:$J$4,0))","v":339.84},{"$f":"IF(ISBLANK(Inputs!I79), G35, Inputs!I79)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(G$6,'% IOU'!$B$4:$J$4,0))","v":2.7},{"$f":"H35*INDEX('% IOU'!$B$5:$J$5,1,MATCH(H$6,'% IOU'!$B$4:$J$4,0))","v":2.7},{"$f":"I35*INDEX('% IOU'!$B$5:$J$5,1,MATCH(I$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"J35*INDEX('% IOU'!$B$5:$J$5,1,MATCH(J$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"K35*INDEX('% IOU'!$B$5:$J$5,1,MATCH(K$6,'% IOU'!$B$4:$J$4,0))","v":0}]
["IOU","SR",{"$f":"IF(ISBLANK(Inputs!E80), C36, Inputs!E80)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(C$6,'% IOU'!$B$4:$J$4,0))","v":321.614937},{"$f":"IF(ISBLANK(Inputs!F80), D36, Inputs!F80)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(D$6,'% IOU'!$B$4:$J$4,0))","v":170.14},{"$f":"IF(ISBLANK(Inputs!G80), E36, Inputs!G80)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(E$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"IF(ISBLANK(Inputs!H80), F36, Inputs!H80)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(F$6,'% IOU'!$B$4:$J$4,0))","v":112.69},{"$f":"IF(ISBLANK(Inputs!I80), G36, Inputs!I80)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(G$6,'% IOU'!$B$4:$J$4,0))","v":2.7},{"$f":"H36*INDEX('% IOU'!$B$5:$J$5,1,MATCH(H$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"I36*INDEX('% IOU'!$B$5:$J$5,1,MATCH(I$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"J36*INDEX('% IOU'!$B$5:$J$5,1,MATCH(J$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"K36*INDEX('% IOU'!$B$5:$J$5,1,MATCH(K$6,'% IOU'!$B$4:$J$4,0))","v":0}]
["IOU","SJ",{"$f":"IF(ISBLANK(Inputs!E81), C37, Inputs!E81)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(C$6,'% IOU'!$B$4:$J$4,0))","v":321.614937},{"$f":"IF(ISBLANK(Inputs!F81), D37, Inputs!F81)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(D$6,'% IOU'!$B$4:$J$4,0))","v":217.14},{"$f":"IF(ISBLANK(Inputs!G81), E37, Inputs!G81)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(E$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"IF(ISBLANK(Inputs!H81), F37, Inputs!H81)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(F$6,'% IOU'!$B$4:$J$4,0))","v":142.19},{"$f":"IF(ISBLANK(Inputs!I81), G37, Inputs!I81)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(G$6,'% IOU'!$B$4:$J$4,0))","v":2.7},{"$f":"H37*INDEX('% IOU'!$B$5:$J$5,1,MATCH(H$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"I37*INDEX('% IOU'!$B$5:$J$5,1,MATCH(I$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"J37*INDEX('% IOU'!$B$5:$J$5,1,MATCH(J$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"K37*INDEX('% IOU'!$B$5:$J$5,1,MATCH(K$6,'% IOU'!$B$4:$J$4,0))","v":0}]
["IOU","TL",{"$f":"IF(ISBLANK(Inputs!E82), C38, Inputs!E82)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(C$6,'% IOU'!$B$4:$J$4,0))","v":321.614937},{"$f":"IF(ISBLANK(Inputs!F82), D38, Inputs!F82)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(D$6,'% IOU'!$B$4:$J$4,0))","v":365.65999999999997},{"$f":"IF(ISBLANK(Inputs!G82), E38, Inputs!G82)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(E$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"IF(ISBLANK(Inputs!H82), F38, Inputs!H82)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(F$6,'% IOU'!$B$4:$J$4,0))","v":235.41},{"$f":"IF(ISBLANK(Inputs!I82), G38, Inputs!I82)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(G$6,'% IOU'!$B$4:$J$4,0))","v":2.7},{"$f":"H38*INDEX('% IOU'!$B$5:$J$5,1,MATCH(H$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"I38*INDEX('% IOU'!$B$5:$J$5,1,MATCH(I$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"J38*INDEX('% IOU'!$B$5:$J$5,1,MATCH(J$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"K38*INDEX('% IOU'!$B$5:$J$5,1,MATCH(K$6,'% IOU'!$B$4:$J$4,0))","v":0}]
["IOU","NL",{"$f":"IF(ISBLANK(Inputs!E83), C39, Inputs!E83)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(C$6,'% IOU'!$B$4:$J$4,0))","v":321.614937},{"$f":"IF(ISBLANK(Inputs!F83), D39, Inputs!F83)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(D$6,'% IOU'!$B$4:$J$4,0))","v":156.97999999999999},{"$f":"IF(ISBLANK(Inputs!G83), E39, Inputs!G83)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(E$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"IF(ISBLANK(Inputs!H83), F39, Inputs!H83)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(F$6,'% IOU'!$B$4:$J$4,0))","v":104.42999999999999},{"$f":"IF(ISBLANK(Inputs!I83), G39, Inputs!I83)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(G$6,'% IOU'!$B$4:$J$4,0))","v":2.7},{"$f":"H39*INDEX('% IOU'!$B$5:$J$5,1,MATCH(H$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"I39*INDEX('% IOU'!$B$5:$J$5,1,MATCH(I$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"J39*INDEX('% IOU'!$B$5:$J$5,1,MATCH(J$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"K39*INDEX('% IOU'!$B$5:$J$5,1,MATCH(K$6,'% IOU'!$B$4:$J$4,0))","v":0}]
["IOU","SL",{"$f":"IF(ISBLANK(Inputs!E84), C40, Inputs!E84)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(C$6,'% IOU'!$B$4:$J$4,0))","v":321.614937},{"$f":"IF(ISBLANK(Inputs!F84), D40, Inputs!F84)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(D$6,'% IOU'!$B$4:$J$4,0))","v":330.88},{"$f":"IF(ISBLANK(Inputs!G84), E40, Inputs!G84)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(E$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"IF(ISBLANK(Inputs!H84), F40, Inputs!H84)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(F$6,'% IOU'!$B$4:$J$4,0))","v":213.57999999999998},{"$f":"IF(ISBLANK(Inputs!I84), G40, Inputs!I84)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(G$6,'% IOU'!$B$4:$J$4,0))","v":2.7},{"$f":"H40*INDEX('% IOU'!$B$5:$J$5,1,MATCH(H$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"I40*INDEX('% IOU'!$B$5:$J$5,1,MATCH(I$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"J40*INDEX('% IOU'!$B$5:$J$5,1,MATCH(J$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"K40*INDEX('% IOU'!$B$5:$J$5,1,MATCH(K$6,'% IOU'!$B$4:$J$4,0))","v":0}]
["IOU","CR",{"$f":"IF(ISBLANK(Inputs!E85), C41, Inputs!E85)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(C$6,'% IOU'!$B$4:$J$4,0))","v":321.614937},{"$f":"IF(ISBLANK(Inputs!F85), D41, Inputs!F85)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(D$6,'% IOU'!$B$4:$J$4,0))","v":438.03999999999996},{"$f":"IF(ISBLANK(Inputs!G85), E41, Inputs!G85)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(E$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"IF(ISBLANK(Inputs!H85), F41, Inputs!H85)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(F$6,'% IOU'!$B$4:$J$4,0))","v":280.83999999999997},{"$f":"IF(ISBLANK(Inputs!I85), G41, Inputs!I85)*INDEX('% IOU'!$B$5:$J$5,1,MATCH(G$6,'% IOU'!$B$4:$J$4,0))","v":2.7},{"$f":"H41*INDEX('% IOU'!$B$5:$J$5,1,MATCH(H$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"I41*INDEX('% IOU'!$B$5:$J$5,1,MATCH(I$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"J41*INDEX('% IOU'!$B$5:$J$5,1,MATCH(J$6,'% IOU'!$B$4:$J$4,0))","v":0},{"$f":"K41*INDEX('% IOU'!$B$5:$J$5,1,MATCH(K$6,'% IOU'!$B$4:$J$4,0))","v":0}]
["Non-IOU","NC",{"$f":"IF(ISBLANK(Inputs!E76), C32, Inputs!E76)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(C$6,'% IOU'!$B$4:$J$4,0)))","v":20.528613000000018},{"$f":"IF(ISBLANK(Inputs!F76), D32, Inputs!F76)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(D$6,'% IOU'!$B$4:$J$4,0)))","v":10.080000000000009},{"$f":"IF(ISBLANK(Inputs!G76), E32, Inputs!G76)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(E$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"IF(ISBLANK(Inputs!H76), F32, Inputs!H76)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(F$6,'% IOU'!$B$4:$J$4,0)))","v":72.98},{"$f":"IF(ISBLANK(Inputs!I76), G32, Inputs!I76)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(G$6,'% IOU'!$B$4:$J$4,0)))","v":7.3},{"$f":"H32*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(H$6,'% IOU'!$B$4:$J$4,0)))","v":7.3},{"$f":"I32*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(I$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"J32*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(J$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"K32*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(K$6,'% IOU'!$B$4:$J$4,0)))","v":0}]
[{"$f":"A17","v":"Non-IOU"},"SF",{"$f":"IF(ISBLANK(Inputs!E77), C33, Inputs!E77)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(C$6,'% IOU'!$B$4:$J$4,0)))","v":20.528613000000018},{"$f":"IF(ISBLANK(Inputs!F77), D33, Inputs!F77)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(D$6,'% IOU'!$B$4:$J$4,0)))","v":20.528613000000018},{"$f":"IF(ISBLANK(Inputs!G77), E33, Inputs!G77)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(E$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"IF(ISBLANK(Inputs!H77), F33, Inputs!H77)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(F$6,'% IOU'!$B$4:$J$4,0)))","v":144.37885550000001},{"$f":"IF(ISBLANK(Inputs!I77), G33, Inputs!I77)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(G$6,'% IOU'!$B$4:$J$4,0)))","v":7.3},{"$f":"H33*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(H$6,'% IOU'!$B$4:$J$4,0)))","v":31.39},{"$f":"I33*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(I$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"J33*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(J$6,'% IOU'!$B$4:$J$4,0)))","v":273},{"$f":"K33*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(K$6,'% IOU'!$B$4:$J$4,0)))","v":926}]
["Non-IOU","CC",{"$f":"IF(ISBLANK(Inputs!E78), C34, Inputs!E78)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(C$6,'% IOU'!$B$4:$J$4,0)))","v":20.528613000000018},{"$f":"IF(ISBLANK(Inputs!F78), D34, Inputs!F78)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(D$6,'% IOU'!$B$4:$J$4,0)))","v":27.660000000000025},{"$f":"IF(ISBLANK(Inputs!G78), E34, Inputs!G78)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(E$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"IF(ISBLANK(Inputs!H78), F34, Inputs!H78)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(F$6,'% IOU'!$B$4:$J$4,0)))","v":193.11},{"$f":"IF(ISBLANK(Inputs!I78), G34, Inputs!I78)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(G$6,'% IOU'!$B$4:$J$4,0)))","v":7.3},{"$f":"H34*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(H$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"I34*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(I$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"J34*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(J$6,'% IOU'!$B$4:$J$4,0)))","v":254.6},{"$f":"K34*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(K$6,'% IOU'!$B$4:$J$4,0)))","v":2155}]
["Non-IOU","SC",{"$f":"IF(ISBLANK(Inputs!E79), C35, Inputs!E79)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(C$6,'% IOU'!$B$4:$J$4,0)))","v":20.528613000000018},{"$f":"IF(ISBLANK(Inputs!F79), D35, Inputs!F79)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(D$6,'% IOU'!$B$4:$J$4,0)))","v":33.960000000000029},{"$f":"IF(ISBLANK(Inputs!G79), E35, Inputs!G79)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(E$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"IF(ISBLANK(Inputs!H79), F35, Inputs!H79)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(F$6,'% IOU'!$B$4:$J$4,0)))","v":236.16000000000003},{"$f":"IF(ISBLANK(Inputs!I79), G35, Inputs!I79)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(G$6,'% IOU'!$B$4:$J$4,0)))","v":7.3},{"$f":"H35*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(H$6,'% IOU'!$B$4:$J$4,0)))","v":7.3},{"$f":"I35*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(I$6,'% IOU'!$B$4:$J$4,0)))","v":2500},{"$f":"J35*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(J$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"K35*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(K$6,'% IOU'!$B$4:$J$4,0)))","v":3214}]
["Non-IOU","SR",{"$f":"IF(ISBLANK(Inputs!E80), C36, Inputs!E80)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(C$6,'% IOU'!$B$4:$J$4,0)))","v":20.528613000000018},{"$f":"IF(ISBLANK(Inputs!F80), D36, Inputs!F80)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(D$6,'% IOU'!$B$4:$J$4,0)))","v":10.86000000000001},{"$f":"IF(ISBLANK(Inputs!G80), E36, Inputs!G80)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(E$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"IF(ISBLANK(Inputs!H80), F36, Inputs!H80)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(F$6,'% IOU'!$B$4:$J$4,0)))","v":78.31},{"$f":"IF(ISBLANK(Inputs!I80), G36, Inputs!I80)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(G$6,'% IOU'!$B$4:$J$4,0)))","v":7.3},{"$f":"H36*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(H$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"I36*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(I$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"J36*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(J$6,'% IOU'!$B$4:$J$4,0)))","v":15},{"$f":"K36*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(K$6,'% IOU'!$B$4:$J$4,0)))","v":0}]
["Non-IOU","SJ",{"$f":"IF(ISBLANK(Inputs!E81), C37, Inputs!E81)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(C$6,'% IOU'!$B$4:$J$4,0)))","v":20.528613000000018},{"$f":"IF(ISBLANK(Inputs!F81), D37, Inputs!F81)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(D$6,'% IOU'!$B$4:$J$4,0)))","v":13.860000000000012},{"$f":"IF(ISBLANK(Inputs!G81), E37, Inputs!G81)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(E$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"IF(ISBLANK(Inputs!H81), F37, Inputs!H81)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(F$6,'% IOU'!$B$4:$J$4,0)))","v":98.81},{"$f":"IF(ISBLANK(Inputs!I81), G37, Inputs!I81)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(G$6,'% IOU'!$B$4:$J$4,0)))","v":7.3},{"$f":"H37*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(H$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"I37*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(I$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"J37*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(J$6,'% IOU'!$B$4:$J$4,0)))","v":75},{"$f":"K37*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(K$6,'% IOU'!$B$4:$J$4,0)))","v":287}]
["Non-IOU","TL",{"$f":"IF(ISBLANK(Inputs!E82), C38, Inputs!E82)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(C$6,'% IOU'!$B$4:$J$4,0)))","v":20.528613000000018},{"$f":"IF(ISBLANK(Inputs!F82), D38, Inputs!F82)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(D$6,'% IOU'!$B$4:$J$4,0)))","v":23.340000000000021},{"$f":"IF(ISBLANK(Inputs!G82), E38, Inputs!G82)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(E$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"IF(ISBLANK(Inputs!H82), F38, Inputs!H82)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(F$6,'% IOU'!$B$4:$J$4,0)))","v":163.59},{"$f":"IF(ISBLANK(Inputs!I82), G38, Inputs!I82)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(G$6,'% IOU'!$B$4:$J$4,0)))","v":7.3},{"$f":"H38*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(H$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"I38*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(I$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"J38*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(J$6,'% IOU'!$B$4:$J$4,0)))","v":174},{"$f":"K38*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(K$6,'% IOU'!$B$4:$J$4,0)))","v":495}]
["Non-IOU","NL",{"$f":"IF(ISBLANK(Inputs!E83), C39, Inputs!E83)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(C$6,'% IOU'!$B$4:$J$4,0)))","v":20.528613000000018},{"$f":"IF(ISBLANK(Inputs!F83), D39, Inputs!F83)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(D$6,'% IOU'!$B$4:$J$4,0)))","v":10.020000000000008},{"$f":"IF(ISBLANK(Inputs!G83), E39, Inputs!G83)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(E$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"IF(ISBLANK(Inputs!H83), F39, Inputs!H83)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(F$6,'% IOU'!$B$4:$J$4,0)))","v":72.570000000000007},{"$f":"IF(ISBLANK(Inputs!I83), G39, Inputs!I83)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(G$6,'% IOU'!$B$4:$J$4,0)))","v":7.3},{"$f":"H39*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(H$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"I39*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(I$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"J39*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(J$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"K39*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(K$6,'% IOU'!$B$4:$J$4,0)))","v":0}]
["Non-IOU","SL",{"$f":"IF(ISBLANK(Inputs!E84), C40, Inputs!E84)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(C$6,'% IOU'!$B$4:$J$4,0)))","v":20.528613000000018},{"$f":"IF(ISBLANK(Inputs!F84), D40, Inputs!F84)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(D$6,'% IOU'!$B$4:$J$4,0)))","v":21.120000000000019},{"$f":"IF(ISBLANK(Inputs!G84), E40, Inputs!G84)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(E$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"IF(ISBLANK(Inputs!H84), F40, Inputs!H84)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(F$6,'% IOU'!$B$4:$J$4,0)))","v":148.42000000000002},{"$f":"IF(ISBLANK(Inputs!I84), G40, Inputs!I84)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(G$6,'% IOU'!$B$4:$J$4,0)))","v":7.3},{"$f":"H40*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(H$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"I40*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(I$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"J40*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(J$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"K40*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(K$6,'% IOU'!$B$4:$J$4,0)))","v":3495}]
["Non-IOU","CR",{"$f":"IF(ISBLANK(Inputs!E85), C41, Inputs!E85)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(C$6,'% IOU'!$B$4:$J$4,0)))","v":20.528613000000018},{"$f":"IF(ISBLANK(Inputs!F85), D41, Inputs!F85)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(D$6,'% IOU'!$B$4:$J$4,0)))","v":27.960000000000026},{"$f":"IF(ISBLANK(Inputs!G85), E41, Inputs!G85)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(E$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"IF(ISBLANK(Inputs!H85), F41, Inputs!H85)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(F$6,'% IOU'!$B$4:$J$4,0)))","v":195.16000000000003},{"$f":"IF(ISBLANK(Inputs!I85), G41, Inputs!I85)*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(G$6,'% IOU'!$B$4:$J$4,0)))","v":7.3},{"$f":"H41*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(H$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"I41*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(I$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"J41*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(J$6,'% IOU'!$B$4:$J$4,0)))","v":0},{"$f":"K41*(1-INDEX('% IOU'!$B$5:$J$5,1,MATCH(K$6,'% IOU'!$B$4:$J$4,0)))","v":4468}]
[]
["Default Assumptions"]
[null,null,null,null,"N/A: this region does not get water from this supply"]
[]
[null,"Region",{"$f":"SupplyTypes","v":"Seawater Desal"},"Brackish Desal","Recycled Water","Groundwater","Local Deliveries","Local Imported Deliveries","CRA","CVP and Other Federal Deliveries","SWP"]
[null,"NC",{"$f":"15000*0.07/Reference!$D$4","v":342.14355},168,0,{"$f":"D32+10","v":178},10,10,0,0,0]
[null,"SF",{"$f":"C32","v":342.14355},{"$f":"C33","v":342.14355},0,{"$f":"D33+10","v":352.14355},10,43,0,273,926]
[null,"CC",{"$f":"C32","v":342.14355},461,0,471,10,0,0,254.6,2155]
[null,"SC",{"$f":"C32","v":342.14355},566,0,576,10,10,2500,0,3214]
[null,"SR",{"$f":"C32","v":342.14355},181,0,191,10,0,0,15,0]
[null,"SJ",{"$f":"C32","v":342.14355},231,0,241,10,0,0,75,287]
[null,"TL",{"$f":"C32","v":342.14355},389,0,399,10,0,0,174,495]
[null,"NL",{"$f":"C32","v":342.14355},167,0,177,10,0,0,0,0]
[null,"SL",{"$f":"C32","v":342.14355},352,0,362,10,0,0,0,3495]
[null,"CR",{"$f":"C32","v":342.14355},466,0,476,10,0,0,0,4468]
[]
[null,"Source:","PacInst (2013)","=Groundwater EI ","WESim (2012)","DWR (2014)","DWR (2014) / Study 1 (2010)","DWR (2014)","DWR (2014)","DWR (2014)","DWR (2014)"]
[null,null,"7% of energy for intake","because most brackish supplies are groundwater basins; SF: based on Seawater Desal because SF brackish water is surface water","Negligible under the assumption that it does not travel to a separate facility","+10 for pumps from well to plant","+10 for lift pumps; SF and SC: DWR gave a range, so values are from Study 1 (2010)","+10 for lift pumps"]

{"sheet":"Treatment EI","index":23,"n_rows":74,"n_cols":43,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Energy Intensity of Treatment"]
[]
["Units: kWh/AF"]
[]
["Model Data"]
["IOU vs. Non-IOU","Urban vs. Ag","Supply Type",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["IOU","Urban",{"$f":"TRANSPOSE(SupplyTypes)","v":"Seawater Desal"},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B7=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C7,IF($B7=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C7,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006}]
[{"$f":"A7","v":"IOU"},{"$f":"B7","v":"Urban"},"Brackish Desal",{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B8=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C8,IF($B8=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C8,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999}]
["IOU","Urban","Recycled Water",{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B9=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C9,IF($B9=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C9,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006}]
["IOU","Urban","Groundwater",{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943},{"$f":"IF(ISNA(MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B10=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C10,IF($B10=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C10,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2.90984943}]
["IOU","Urban","Local Deliveries",{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B11=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C11,IF($B11=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C11,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997}]
["IOU","Urban","Local Imported Deliveries",{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B12=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C12,IF($B12=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C12,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997}]
["IOU","Urban","CRA",{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B13=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C13,IF($B13=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C13,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997}]
["IOU","Urban","CVP and Other Federal Deliveries",{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B14=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C14,IF($B14=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C14,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997}]
["IOU","Urban","SWP",{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997},{"$f":"IF(ISNA(MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B15=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C15,IF($B15=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C15,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":135.69087341999997}]
["IOU","Ag",{"$f":"TRANSPOSE(SupplyTypes)","v":"Seawater Desal"},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B16=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C16,IF($B16=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C16,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":4272.8841630000006}]
["IOU",{"$f":"B16","v":"Ag"},"Brackish Desal",{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999},{"$f":"IF(ISNA(MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B17=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C17,IF($B17=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C17,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":2552.4994999999999}]
["IOU","Ag","Recycled Water",{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006},{"$f":"IF(ISNA(MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B18=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C18,IF($B18=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C18,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":490.07990400000006}]
["IOU","Ag","Groundwater",{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B19=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C19,IF($B19=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C19,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0}]
["IOU","Ag","Local Deliveries",{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B20=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C20,IF($B20=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C20,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0}]
["IOU","Ag","Local Imported Deliveries",{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B21=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C21,IF($B21=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C21,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0}]
["IOU","Ag","CRA",{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B22=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C22,IF($B22=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C22,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0}]
["IOU","Ag","CVP and Other Federal Deliveries",{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B23=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C23,IF($B23=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C23,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0}]
["IOU","Ag","SWP",{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B24=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C24,IF($B24=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C24,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0}]
["Non-IOU","Urban",{"$f":"TRANSPOSE(SupplyTypes)","v":"Seawater Desal"},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B25=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C25,IF($B25=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C25,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026}]
[{"$f":"A25","v":"Non-IOU"},{"$f":"B25","v":"Urban"},"Brackish Desal",{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B26=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C26,IF($B26=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C26,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014}]
["Non-IOU","Urban","Recycled Water",{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B27=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C27,IF($B27=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C27,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A27=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032}]
["Non-IOU","Urban","Groundwater",{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017},{"$f":"IF(ISNA(MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B28=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C28,IF($B28=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C28,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A28=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0.18573507000000017}]
["Non-IOU","Urban","Local Deliveries",{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B29=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C29,IF($B29=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C29,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A29=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065}]
["Non-IOU","Urban","Local Imported Deliveries",{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B30=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C30,IF($B30=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C30,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A30=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065}]
["Non-IOU","Urban","CRA",{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B31=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C31,IF($B31=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C31,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A31=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065}]
["Non-IOU","Urban","CVP and Other Federal Deliveries",{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B32=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C32,IF($B32=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C32,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A32=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065}]
["Non-IOU","Urban","SWP",{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065},{"$f":"IF(ISNA(MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B33=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C33,IF($B33=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C33,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A33=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":8.6611195800000065}]
["Non-IOU","Ag",{"$f":"TRANSPOSE(SupplyTypes)","v":"Seawater Desal"},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026},{"$f":"IF(ISNA(MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B34=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C34,IF($B34=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C34,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A34=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":272.73728700000026}]
["Non-IOU",{"$f":"B34","v":"Ag"},"Brackish Desal",{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014},{"$f":"IF(ISNA(MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B35=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C35,IF($B35=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C35,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A35=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":162.92550000000014}]
["Non-IOU","Ag","Recycled Water",{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032},{"$f":"IF(ISNA(MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B36=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C36,IF($B36=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C36,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A36=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":31.281696000000032}]
["Non-IOU","Ag","Groundwater",{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B37=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C37,IF($B37=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C37,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A37=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0}]
["Non-IOU","Ag","Local Imported Deliveries",{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B39=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C39,IF($B39=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C39,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A39=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0}]
["Non-IOU","Ag","CRA",{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B40=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C40,IF($B40=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C40,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A40=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0}]
["Non-IOU","Ag","CVP and Other Federal Deliveries",{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B41=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C41,IF($B41=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C41,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A41=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0}]
["Non-IOU","Ag","SWP",{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(D$46:D$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(E$46:E$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(F$46:F$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(G$46:G$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(H$46:H$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(I$46:I$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(J$46:J$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(K$46:K$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(L$46:L$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(M$46:M$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(N$46:N$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(O$46:O$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(P$46:P$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Q$46:Q$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(R$46:R$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(S$46:S$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(T$46:T$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(U$46:U$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(V$46:V$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(W$46:W$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(X$46:X$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Y$46:Y$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(Z$46:Z$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AA$46:AA$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AB$46:AB$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AC$46:AC$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AD$46:AD$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AE$46:AE$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AF$46:AF$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AG$46:AG$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AH$46:AH$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AI$46:AI$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AJ$46:AJ$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AK$46:AK$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AL$46:AL$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AM$46:AM$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0},{"$f":"IF(ISNA(MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0)),0,\nIF(ISBLANK(INDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n         1),$C$46:$C$51,0),\n     1)),\nINDEX(AN$46:AN$51,\n     MATCH(INDEX(IF($B42=\"Urban\",$D$57:$D$65,$D$66:$D$74),\n          MATCH($C42,IF($B42=\"Urban\",$C$57:$C$65,$C$66:$C$74),0),\n         1),$C$46:$C$51,0),\n     1),\nINDEX(Inputs!$E$90:$E$95,MATCH(INDEX($D$57:$D$74,\n          MATCH($C42,$C$57:$C$65,0),\n          1),$C$46:$C$51,0),\n     1))*IF($A42=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5))","v":0}]
[]
["Default Assumptions"]
[null,null,"Conventional Treatment",{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},{"$f":"$AO46/Reference!$D$4","v":144.35199299999999},443,"kWh/MG","Source: Navigant Analysis based on Study 2 (2010)"]
[null,null,"Chlorination",{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},{"$f":"$AO47/Reference!$D$4","v":3.0955845000000002},9.5,"kWh/MG","Source: Median value in WESim"]
[null,null,"Membrane Treatment",{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},{"$f":"$AO48/Reference!$D$4","v":1303.404},4000,"kWh/MG","Source: Median value in WESim"]
[null,null,"Conventional Tertiary Treatment",{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},{"$f":"$AO49/Reference!$D$4","v":521.36160000000007},1600,"kWh/MG","Source: Median value in WESim"]
[null,null,"Brackish Desal",{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},{"$f":"($AO$50/Reference!$D$7)*Reference!$D$5/Reference!$D$4","v":2715.4250000000002},2.2000000000000002,"kWh/m^3","Source: WESim (2012) Figure 4.3"]
[null,null,"Ocean Desal",{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"$AO51/Reference!$D$4","v":4545.6214500000006},{"$f":"15000*0.93","v":13950},"kWh/MG","Source: PacInst (2013)"]
["Treatment Requirements"]
[]
["Model Data",null,null,null,null,null,"Default Assumptions"]
[null,"Urban vs. Ag","Supply Type","Treatment",null,null,null,null,"Urban vs. Ag","Supply Type","Treatment"]
[null,"Urban",{"$f":"TRANSPOSE(SupplyTypes)","v":"Seawater Desal"},{"$f":"K57","v":"Ocean Desal"},null,null,null,null,"Urban",{"$f":"TRANSPOSE(SupplyTypes)","v":"Seawater Desal"},"Ocean Desal"]
[null,"Urban","Brackish Desal",{"$f":"K58","v":"Brackish Desal"},null,null,null,null,"Urban","Brackish Desal","Brackish Desal"]
[null,"Urban","Groundwater","Chlorination",null,null,null,null,"Urban","Groundwater","Chlorination"]
[null,"Urban","Local Deliveries","Conventional Treatment",null,null,null,null,"Urban","Local Deliveries","Conventional Treatment"]
[null,"Urban","Local Imported Deliveries","Conventional Treatment",null,null,null,null,"Urban","Local Imported Deliveries","Conventional Treatment"]
[null,"Urban","CRA","Conventional Treatment",null,null,null,null,"Urban","CRA","Conventional Treatment"]
[null,"Urban","CVP and Other Federal Deliveries","Conventional Treatment",null,null,null,null,"Urban","CVP and Other Federal Deliveries","Conventional Treatment"]
[null,"Urban","SWP","Conventional Treatment",null,null,null,null,"Urban","SWP","Conventional Treatment"]
[null,"Ag","Brackish Desal","Brackish Desal",null,null,null,null,"Ag","Brackish Desal","Brackish Desal"]
[null,"Ag","Recycled Water",{"$f":"IF(ISBLANK(Inputs!$M$89),'Treatment EI'!K68,Inputs!$M$89)","v":"Conventional Tertiary Treatment"},null,null,null,null,"Ag","Recycled Water","Conventional Tertiary Treatment"]
[null,"Ag","Groundwater","-",null,null,null,null,"Ag","Groundwater","-"]
[null,"Ag","Local Deliveries","-",null,null,null,null,"Ag","Local Deliveries","-"]
[null,"Ag","Local Imported Deliveries","-",null,null,null,null,"Ag","Local Imported Deliveries","-"]
[null,"Ag","CRA","-",null,null,null,null,"Ag","CRA","-"]
[null,"Ag","CVP and Other Federal Deliveries","-",null,null,null,null,"Ag","CVP and Other Federal Deliveries","-"]
[null,"Ag","SWP","-",null,null,null,null,"Ag","SWP","-"]

{"sheet":"Distribution EI","index":24,"n_rows":48,"n_cols":5,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
["Energy Intensity of Distribution by Topography"]
[]
["Units: kWh/AF"]
[]
["Model Data"]
["IOU vs. Non-IOU","Region","Topography","Energy Intensity"]
["IOU","NC","Moderate",{"$f":"IF(ISBLANK(Inputs!E100),D31,Inputs!E100)*IF(A7=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5)","v":153.30311996999998}]
[{"$f":"A7","v":"IOU"},"SF","Hilly",{"$f":"IF(ISBLANK(Inputs!E101),D32,Inputs!E101)*IF(A8=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5)","v":299.10189141000001}]
["IOU","CC","Moderate",{"$f":"IF(ISBLANK(Inputs!E102),D33,Inputs!E102)*IF(A9=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5)","v":153.30311996999998}]
["IOU","SC","Moderate",{"$f":"IF(ISBLANK(Inputs!E103),D34,Inputs!E103)*IF(A10=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5)","v":153.30311996999998}]
["IOU","SR","Flat",{"$f":"IF(ISBLANK(Inputs!E104),D35,Inputs!E104)*IF(A11=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5)","v":16.540196759999997}]
["IOU","SJ","Flat",{"$f":"IF(ISBLANK(Inputs!E105),D36,Inputs!E105)*IF(A12=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5)","v":16.540196759999997}]
["IOU","TL","Flat",{"$f":"IF(ISBLANK(Inputs!E106),D37,Inputs!E106)*IF(A13=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5)","v":16.540196759999997}]
["IOU","NL","Flat",{"$f":"IF(ISBLANK(Inputs!E107),D38,Inputs!E107)*IF(A14=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5)","v":16.540196759999997}]
["IOU","SL","Moderate",{"$f":"IF(ISBLANK(Inputs!E108),D39,Inputs!E108)*IF(A15=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5)","v":153.30311996999998}]
["IOU","CR","Flat",{"$f":"IF(ISBLANK(Inputs!E109),D40,Inputs!E109)*IF(A16=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5)","v":16.540196759999997}]
["Non-IOU","NC","Moderate",{"$f":"IF(ISBLANK(Inputs!E100),D41,Inputs!E100)*IF(A17=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5)","v":9.7853055300000094}]
[{"$f":"A17","v":"Non-IOU"},"SF","Hilly",{"$f":"IF(ISBLANK(Inputs!E101),D42,Inputs!E101)*IF(A18=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5)","v":19.091610090000017}]
["Non-IOU","CC","Moderate",{"$f":"IF(ISBLANK(Inputs!E102),D43,Inputs!E102)*IF(A19=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5)","v":9.7853055300000094}]
["Non-IOU","SC","Moderate",{"$f":"IF(ISBLANK(Inputs!E103),D44,Inputs!E103)*IF(A20=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5)","v":9.7853055300000094}]
["Non-IOU","SR","Flat",{"$f":"IF(ISBLANK(Inputs!E104),D45,Inputs!E104)*IF(A21=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5)","v":1.0557572400000008}]
["Non-IOU","SJ","Flat",{"$f":"IF(ISBLANK(Inputs!E105),D46,Inputs!E105)*IF(A22=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5)","v":1.0557572400000008}]
["Non-IOU","TL","Flat",{"$f":"IF(ISBLANK(Inputs!E106),D47,Inputs!E106)*IF(A23=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5)","v":1.0557572400000008}]
["Non-IOU","NL","Flat",{"$f":"IF(ISBLANK(Inputs!E107),D48,Inputs!E107)*IF(A24=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5)","v":1.0557572400000008}]
["Non-IOU","SL","Moderate",{"$f":"IF(ISBLANK(Inputs!E108),D49,Inputs!E108)*IF(A25=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5)","v":9.7853055300000094}]
["Non-IOU","CR","Flat",{"$f":"IF(ISBLANK(Inputs!E109),D50,Inputs!E109)*IF(A26=\"IOU\",'% IOU'!$K$5,1-'% IOU'!$K$5)","v":1.0557572400000008}]
[]
["Default Assumptions"]
[]
[null,"Region","Topography","Energy Intensity"]
[null,"NC","Moderate",{"$f":"INDEX($D$45:$D$47,MATCH($C31,$C$45:$C$47,0),1)","v":163.0884255}]
[null,"SF","Hilly",318.19350150000002]
[null,"CC","Moderate",163.0884255]
[null,"SC","Moderate",163.0884255]
[null,"SR","Flat",17.595953999999999]
[null,"SJ","Flat",17.595953999999999]
[null,"TL","Flat",17.595953999999999]
[null,"NL","Flat",17.595953999999999]
[null,"SL","Moderate",163.0884255]
[null,"CR","Flat",17.595953999999999]
[null,"Source: Navigant Team analysis based on Study 2 (2010)"]
[]
[]
[null,null,"Topography","Energy Intensity"]
[null,null,"Flat",{"$f":"54/Reference!$D$4","v":17.595953999999999},"kWh/AF"]
[null,null,"Moderate",{"$f":"500.5/Reference!$D$4","v":163.0884255},"kWh/AF"]
[null,null,"Hilly",{"$f":"976.5/Reference!$D$4","v":318.19350150000002},"kWh/AF"]
[null,null,"Source: Navigant Analysis based on Study 2 (2010)"]

{"sheet":"WW Systems EI","index":25,"n_rows":32,"n_cols":40,"rows_kept":32,"cut":false,"hidden":false,"merged":[[16,0,20,0]]}
["Energy Intensity of Wastewater Systems"]
[]
["Units: kWh/AF"]
[]
["Model Data"]
["IOU vs. Non-IOU","Urban vs. Ag","Water Use",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["IOU","Urban","Indoor",{"$f":"D18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"E18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"F18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"G18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"H18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"I18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"J18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"K18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"L18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"M18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"N18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"O18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"P18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"Q18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"R18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"S18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"T18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"U18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"V18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"W18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"X18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"Y18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"Z18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"AA18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"AB18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"AC18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"AD18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"AE18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"AF18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"AG18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"AH18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"AI18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"AJ18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"AK18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"AL18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"AM18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002},{"$f":"AN18*IF($A7=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":405.68286574500002}]
["IOU","Urban","Outdoor",{"$f":"D19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"E19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"F19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"G19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"H19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"I19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"J19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"K19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"L19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"M19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"N19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"O19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"P19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"Q19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"R19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"S19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"T19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"U19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"V19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"W19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"X19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"Y19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"Z19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AA19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AB19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AC19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AD19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AE19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AF19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AG19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AH19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AI19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AJ19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AK19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AL19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AM19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AN19*IF($A8=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0}]
["IOU","Ag","Indoor",{"$f":"D20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"E20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"F20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"G20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"H20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"I20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"J20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"K20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"L20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"M20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"N20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"O20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"P20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"Q20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"R20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"S20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"T20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"U20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"V20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"W20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"X20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"Y20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"Z20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AA20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AB20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AC20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AD20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AE20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AF20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AG20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AH20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AI20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AJ20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AK20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AL20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AM20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AN20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0}]
["IOU","Ag","Outdoor",{"$f":"D21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"E21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"F21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"G21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"H21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"I21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"J21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"K21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"L21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"M21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"N21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"O21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"P21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"Q21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"R21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"S21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"T21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"U21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"V21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"W21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"X21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"Y21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"Z21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AA21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AB21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AC21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AD21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AE21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AF21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AG21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AH21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AI21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AJ21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AK21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AL21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AM21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AN21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0}]
["Non-IOU","Urban","Indoor",{"$f":"D18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"E18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"F18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"G18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"H18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"I18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"J18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"K18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"L18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"M18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"N18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"O18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"P18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"Q18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"R18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"S18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"T18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"U18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"V18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"W18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"X18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"Y18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"Z18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"AA18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"AB18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"AC18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"AD18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"AE18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"AF18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"AG18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"AH18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"AI18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"AJ18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"AK18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"AL18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"AM18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011},{"$f":"AN18*IF($A11=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":12.546892755000011}]
["Non-IOU","Urban","Outdoor",{"$f":"D19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"E19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"F19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"G19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"H19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"I19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"J19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"K19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"L19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"M19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"N19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"O19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"P19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"Q19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"R19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"S19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"T19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"U19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"V19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"W19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"X19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"Y19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"Z19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AA19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AB19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AC19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AD19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AE19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AF19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AG19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AH19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AI19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AJ19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AK19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AL19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AM19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AN19*IF($A12=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0}]
["Non-IOU","Ag","Indoor",{"$f":"D20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"E20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"F20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"G20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"H20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"I20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"J20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"K20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"L20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"M20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"N20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"O20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"P20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"Q20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"R20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"S20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"T20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"U20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"V20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"W20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"X20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"Y20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"Z20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AA20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AB20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AC20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AD20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AE20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AF20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AG20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AH20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AI20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AJ20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AK20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AL20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AM20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AN20*IF($A9=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0}]
["Non-IOU","Ag","Outdoor",{"$f":"D21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"E21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"F21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"G21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"H21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"I21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"J21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"K21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"L21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"M21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"N21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"O21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"P21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"Q21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"R21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"S21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"T21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"U21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"V21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"W21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"X21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"Y21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"Z21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AA21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AB21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AC21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AD21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AE21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AF21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AG21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AH21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AI21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AJ21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AK21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AL21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AM21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0},{"$f":"AN21*IF($A10=\"IOU\", '% IOU'!$M$5,1-'% IOU'!$M$5)","v":0}]
[]
["Default Assumptions"]
["Note: This table incorporates override values.","Urban vs. Ag","Water Use",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Urban","Indoor",{"$f":"IF(ISBLANK(Inputs!$E$114),$F$27,Inputs!$E$114)+IF(ISBLANK(Inputs!$E$116), $F$29,Inputs!$E$116)","v":418.2297585},{"$f":"D18","v":418.2297585},{"$f":"E18","v":418.2297585},418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585,418.2297585]
[null,"Urban","Outdoor",{"$f":"IF(ISBLANK(Inputs!$L$114),0,IF(Inputs!$L$114=\"No\",0,IF(ISBLANK(Inputs!$E$114),$F$27,Inputs!$E$114)+IF(ISBLANK(Inputs!$E$116), $F$29,Inputs!$E$116)))","v":0},{"$f":"D19","v":0},{"$f":"E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ag","Indoor",0,{"$f":"D20","v":0},{"$f":"E20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ag","Outdoor",0,{"$f":"D21","v":0},{"$f":"E21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Source: Navigant Analysis "]
[]
[]
[]
[null,null,"Technology",null,null,"Energy Intensity (kWh/AF)"]
[null,null,"\"Primary + Secondary\"",null,null,{"$f":"((488+1622)/2)/Reference!$D$4","v":343.77280500000001}]
[null,null,"\"Primary + Secondary + Tertiary\"",null,null,{"$f":"2808.5/Reference!$D$4","v":915.1525335}]
[null,null,"Wastewater Collection Pumps",null,null,{"$f":"((2+455)/2)/Reference!$D$4","v":74.456953499999997}]
[null,null,"Source: Navigant Analysis based on Study 2 (2010)"]
[]
[null,"Does urban runoff enter your sewer system?",null,null,null,"No"]

{"sheet":"Gas AC","index":26,"n_rows":449,"n_cols":49,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Gas Avoided Costs"]
[]
["Model Data",null,null,null,null,null,null,"Raw Data",null,"Discount Rate: ",8.1500000000000003E-2,"Source: E3 Gas (2011)"]
[]
[null,"Year","Month","PG&E","SDG&E","SCG",null,null,null,"IOU","Month","Price",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,2014,"January",{"$f":"SUMIFS(INDEX($M$6:$AW$77,0,MATCH($B6,$M$5:$AW$5,0)),$J$6:$J$77,D$5,$K$6:$K$77,$C6)","v":1.0979948370707739},{"$f":"SUMIFS(INDEX($M$6:$AW$77,0,MATCH($B6,$M$5:$AW$5,0)),$J$6:$J$77,E$5,$K$6:$K$77,$C6)","v":1.0236867341152289},0.94834699078287765,null,null,null,"PG&E","January","Commodity +Env",0.81924777836823182,0.86189718909201229,0.9052786265821855,0.94900816577321556,0.99441101305364854,1.0412661018016784,1.0926037928333903,1.145297485127891,1.2082044894610142,1.2468366458391122,1.3262179222321555,1.4077714977864138,1.4847639701704289,1.5614661809259052,1.6355156256933383,1.713132778400646,1.7907081671777318,1.8492568763858077,1.9070885530115298,1.9653900501430734,{"$f":"TREND($M6:$AF6,$M$5:$AF$5,AG$5)","v":2.0049394614882772},{"$f":"TREND($M6:$AF6,$M$5:$AF$5,AH$5)","v":2.0677653011068742},2.1305911407254712,2.1934169803440824,2.2562428199626794,2.3190686595812764,2.3818944991998734,2.4447203388184704,2.5075461784370674,2.5703720180556644,2.6331978576742898,2.6960236972928868,2.7588495369114838,2.8216753765300808,2.8845012161486778,2.9473270557672748,3.0101528953858718]
[null,{"$f":"B6","v":2014},"February",{"$f":"SUMIFS(INDEX($M$6:$AW$77,0,MATCH($B7,$M$5:$AW$5,0)),$J$6:$J$77,D$5,$K$6:$K$77,$C7)","v":1.0943956825021699},1.0201230755539903,0.94477068017940979,null,null,null,"PG&E","February","Commodity +Env",0.81564862379962766,0.85819218977469436,0.9014754143989,0.94510906024123031,0.99041939999723949,1.0371788709590548,1.0884094017307102,1.1409990799698781,1.2037498307748242,1.2423842588803971,1.321512321555423,1.4028171004740821,1.4795876375253929,1.5560798799975863,1.6299352062961803,1.7073482474073383,1.7847256507430214,1.843067196285983,1.9006970633033693,1.958795216966525,{"$f":"TREND($M7:$AF7,$M$5:$AF$5,AG$5)","v":1.9983954052273702},2.0610610073867264,2.1237266095460967,2.1863922117054528,2.2490578138648232,2.3117234160241793,2.3743890181835496,2.4370546203429058,2.4997202225022619,2.562385824661618,2.6250514268209884,2.6877170289803587,2.750382631139729,2.8130482332990709,2.8757138354584413,2.9383794376178116,3.0010450397771535]
[null,2014,"March",1.0779872466492302,1.0038764649154972,0.92846638926646063,null,null,null,"PG&E","March","Commodity +Env",0.79924018794668816,0.8413012109421375,0.88413668610728346,0.9273331570990001,0.97222175787395548,1.0185453102661191,1.0692873006820858,1.1214027820168972,1.1834411777548359,1.2220859625966467,1.3000596316578452,1.3802301543066395,1.4559888949483306,1.5315238984240502,1.6044942445465771,1.6809767471191908,1.7574515408688869,1.8148486335840279,1.8715584567550705,1.9287295737507084,1.9685612524205993,2.0304963368928242,2.0924314213650348,2.1543665058372454,2.2163015903094561,2.2782366747816809,2.3401717592538915,2.4021068437261022,2.4640419281983128,2.5259770126705376,2.5879120971427483,2.6498471816149589,2.7117822660871695,2.7737173505593944,2.835652435031605,2.8975875195038157,2.9595226039760405]
[null,2014,"April",0.7665350416597897,0.76080226739231582,0.76284563247775206,null,null,null,"PG&E","April","Commodity +Env",0.7665350416597897,0.80763426434230579,0.84957728932574839,0.89190238734990002,0.93595038179321777,0.98140506522569426,1.0311733014128581,1.0823436177566386,1.1429621538026784,1.1816275815977089,1.2573003237240519,1.3352100570102738,1.4089520941778648,1.4825791375230899,1.5537855491439563,1.6284133106978984,1.7030890311651543,1.7586036490257877,1.8134796491039578,1.8688030049786564,1.9090960882430892,1.9695751114528264,2.0300541346625494,2.0905331578722866,2.1510121810820237,2.2114912042917609,2.2719702275014981,2.3324492507112353,2.3929282739209725,2.4534072971307097,2.5138863203404327,2.5743653435501699,2.6348443667599071,2.6953233899696443,2.7558024131793815,2.8162814363891187,2.8767604595988558]
[null,2014,"May",0.76521789777479521,0.75949811359934216,0.76153684855296899,null,null,null,"PG&E","May","Commodity +Env",0.76521789777479521,0.80627838559308984,0.84818546867035116,0.89047547363710711,0.93448961409672171,0.97990930531644138,1.0296383252158472,1.0807705766545719,1.1413319302775662,1.1799981894322662,1.2555782656577912,1.3333969495153377,1.4070577673963536,1.4806079709073625,1.5517433430801246,1.6262964081086466,1.7008996739734421,1.7563384783758045,1.8111406243622739,1.8663895648150075,1.9067012303610937,1.9671216131913951,2.0275419960216823,2.0879623788519694,2.1483827616822566,2.208803144512558,2.2692235273428452,2.3296439101731323,2.3900642930034195,2.4504846758337209,2.510905058664008,2.5713254414942952,2.6317458243245824,2.6921662071548838,2.7525865899851709,2.8130069728154581,2.8734273556457595]
[null,2014,"June",0.76864224386472157,0.76288868769873219,0.76493946019354031,null,null,null,"PG&E","June","Commodity +Env",0.76864224386472157,0.80980343562459134,0.85180396143601322,0.89418520227703113,0.93828735723380352,0.98379802214918133,1.033628997608018,1.0848602112104642,1.1455702292345147,1.1842343269979909,1.2600553185242291,1.3381107151347464,1.4119826891009695,1.48573266287918,1.5570527253193593,1.6317999883832424,1.7065916236718033,1.7622275299415864,1.8172216837815784,1.8726640914493524,1.9129274462798946,1.9735002839454978,2.0340731216110868,2.09464595927669,2.1552187969422931,2.2157916346078821,2.2763644722734853,2.3369373099390884,2.3975101476046774,2.4580829852702806,2.5186558229358695,2.5792286606014727,2.6398014982670759,2.7003743359326648,2.760947173598268,2.8215200112638712,2.8820928489294602]
[null,2014,"July",0.7735916039218963,0.76778923559246826,0.76985740648216539,null,null,null,"PG&E","July","Commodity +Env",0.7735916039218963,0.81489834757779045,0.85703393033846398,0.89954703845574291,0.94377640468884205,0.98941855794205746,1.0393968943160008,1.0907711423452926,1.1516960316554776,1.1903570054638668,1.2665262026139523,1.3449237307187194,1.4191008979879878,1.4931396086389126,1.5647266121558692,1.6397545582973847,1.7148184523114054,1.7707392386967455,1.8260109100469233,1.8817329445051398,1.9219264737048576,1.9827196611401945,2.0435128485755172,2.1043060360108541,2.1650992234461768,2.2258924108814995,2.2866855983168364,2.3474787857521591,2.408271973187496,2.4690651606228187,2.5298583480581414,2.5906515354934783,2.651444722928801,2.7122379103641379,2.7730310977994606,2.8338242852347832,2.8946174726701202]
[null,2014,"August",0.77791849378760514,0.77207345229379498,0.77415683342030162,null,null,null,"PG&E","August","Commodity +Env",0.77791849378760514,0.81935248359584345,0.86160613748859494,0.90423452822315764,0.94857510664853717,0.99433221123886983,1.0444393752678662,1.0959386685969172,1.1570514053014453,1.1957096480477469,1.2721832577618013,1.3508798882309363,1.425323865308902,1.4996149990274503,1.5714353710256872,1.6467086993479394,1.7220106107028754,1.7781804484545962,1.8336947345445593,1.8896612277432543,1.9297937131290581,1.9907795374254249,2.0517653617217917,2.1127511860181585,2.1737370103145253,2.2347228346108921,2.2957086589072588,2.3566944832036256,2.4176803074999924,2.478666131796345,2.5396519560927118,2.6006377803890786,2.6616236046854453,2.7226094289818121,2.7835952532781789,2.8445810775745457,2.9055669018709125]
[null,2014,"September",0.77973916209487792,0.77387616459100683,0.7759659458795154,null,null,null,"PG&E","September","Commodity +Env",0.77973916209487792,0.82122669452703001,0.86353003037953757,0.90620692972286621,0.95059430400396472,0.99639977780702615,1.046561149924496,1.0981130598029183,1.1593048389162202,1.1979619324864759,1.2745636328903225,1.3533861196239654,1.4279423649079268,1.5023397131809269,1.5742582819465807,1.649634862159568,1.7250369264286376,1.7813115599906804,1.8369279334878383,1.8929972900121639,1.9331040893877542,1.9941709714042304,2.0552378534207065,2.1163047354371969,2.177371617453673,2.2384384994701492,2.2995053814866395,2.3605722635031157,2.4216391455195918,2.4827060275360679,2.5437729095525583,2.6048397915690344,2.6659066735855106,2.7269735556020009,2.7880404376184771,2.8491073196349532,2.9101742016514436]
[null,2014,"October",0.78732204988517773,0.78138426752955192,0.78350070480482448,null,null,null,"PG&E","October","Commodity +Env",0.78732204988517773,0.82903258159046167,0.87154283746488015,0.91442176994937208,0.9590040439393025,1.0050109703140171,1.0553981132929766,1.1071691654436102,1.1686901476929319,1.2073424550684846,1.2844776394264352,1.3638243039730589,1.4388481342669226,1.5136878547418688,1.5860154024883286,1.6618220157273504,1.7376412061180277,1.794352302965224,1.8503938595396421,1.9068916307581087,1.9468914506621644,2.0082959293697655,2.0697004080773667,2.1311048867849678,2.1925093654925831,2.2539138442001843,2.3153183229077854,2.3767228016153865,2.4381272803230019,2.499531759030603,2.5609362377382041,2.6223407164458052,2.6837451951534206,2.7451496738610217,2.8065541525686228,2.867958631276224,2.9293631099838251]
[null,2014,"November",1.0852683998045944,1.011085809022068,0.93570132867755174,null,null,null,"PG&E","November","Commodity +Env",0.8065213411020522,0.84879648989048584,0.89183065141524975,0.9352211163422518,0.98029686147028039,1.0268138503299626,1.0777726278415567,1.1300985314443626,1.1924530308249865,1.231093219922059,1.3095791447996672,1.3902529874292529,1.4664607071623403,1.542420480177465,1.6157835313853006,1.6926789553159785,1.7695542771046646,1.827370465567201,1.88448855313437,1.9420710375520667,1.9817999936262538,2.0440592413039269,2.1063184889816142,2.1685777366593015,2.2308369843369888,2.293096232014662,2.3553554796923493,2.4176147273700366,2.4798739750477239,2.542133222725397,2.6043924704030843,2.6666517180807716,2.7289109657584589,2.791170213436132,2.8534294611138193,2.9156887087915067,2.9779479564691798]
[null,2014,"December",1.1085038667867682,1.0340921204368949,0.95878931930450229,null,null,null,"PG&E","December","Commodity +Env",0.82975680808422603,0.87271527072236899,0.91638347609296344,0.96039301049727066,1.0060659668559855,1.0532002462132413,1.1048508302690905,1.1578482291084307,1.2212114719663356,1.259836995216824,1.3399576203753676,1.4222376474300857,1.4998781400538443,1.5771934289326348,1.6518096725742393,1.7300228026946947,1.8081762813668862,1.8673298796041105,1.9257508121593987,1.9846460438780822,2.0240471937065081,2.0873409043733488,2.1506346150401612,2.2139283257070019,2.2772220363738143,2.340515747040655,2.4038094577074958,2.4671031683743081,2.5303968790411488,2.5936905897079612,2.6569843003748019,2.7202780110416143,2.783571721708455,2.8468654323752673,2.9101591430421081,2.9734528537089489,3.0367465643757612]
[null,2015,"January",1.1467665588484122,1.0711797145466508,0.9937124802738786,null,null,null,"SCG","January","Commodity +Env",0.81522379952639057,0.85775677431364383,0.90103007011576863,0.94465397131468065,0.98995484594585348,1.0367045466568205,1.0879242433081984,1.1405033437174164,1.2032387923925132,1.2418721443855736,1.320976130571526,1.4022572011417622,1.4790064154193219,1.5554783808226973,1.629314824209481,1.7067080522156823,1.7840661609225972,1.8423875535078942,1.899997715182006,1.9580759910461154,1.9976802819140289,2.0603301613500378,2.1229800407860608,2.1856299202220839,2.248279799658107,2.3109296790941301,2.3735795585301531,2.4362294379661762,2.4988793174021993,2.5615291968382223,2.6241790762742312,2.6868289557102685,2.7494788351462773,2.8121287145823146,2.8747785940183235,2.9374284734543323,3.0000783528903696]
[null,{"$f":"B18","v":2015},"February",1.1430615595310942,1.0675112551112829,0.99003099672217199,null,null,null,"SCG","February","Commodity +Env",0.8116474889229226,0.85407529076193722,0.8972509970587319,0.94077961354752093,0.9859885678028969,1.0326432576172211,1.0837564741586159,1.1362322206934987,1.198812407587253,1.2374480168890512,1.3163003965136773,1.3973342495696222,1.4738629371461176,1.5501262669425513,1.623769823937488,1.7009602358512743,1.7781216157375943,1.8362371595331051,1.8936467924918157,1.9515230155159373,1.9911777610165586,2.0536684200263267,2.1161590790360947,2.1786497380458769,2.2411403970556449,2.3036310560654272,2.3661217150751952,2.4286123740849632,2.4911030330947455,2.5535936921045135,2.6160843511142815,2.6785750101240637,2.7410656691338318,2.803556328143614,2.866046987153382,2.92853764616315,2.9910283051729181]
[null,2015,"March",1.1261705806985374,1.0507868604855501,0.97324722554747234,null,null,null,"SCG","March","Commodity +Env",0.79534319800997344,0.83729151958723758,0.88002231830709732,0.92311653470997235,0.96790642677696792,1.0141279648126791,1.0647557417818168,1.1167603011573664,1.1786326543276688,1.2172785546311229,1.2949838676202341,1.3748906635721712,1.4504139766477104,1.5257261430784461,1.598490336898726,1.6747561164359648,1.7510206156322148,1.8081977010764019,1.8646931297405716,1.9216482000326689,1.9615329666642793,2.0232977446092661,2.0850625225542672,2.146827300499254,2.208592078444255,2.2703568563892418,2.3321216343342286,2.3938864122792296,2.4556511902242164,2.5174159681692174,2.5791807461142042,2.6409455240592052,2.702710302004192,2.7644750799491931,2.8262398578941799,2.8880046358391667,2.9497694137841677]
[null,2015,"April",0.80763426434230579,0.80173585499031852,0.80383825832370015,null,null,null,"SCG","April","Commodity +Env",0.76284563247775206,0.80383825832370015,0.84568227127566464,0.88791064534693742,0.93186526644129886,0.97722345026025637,1.0268836534541472,1.0779490468352892,1.1384105522148715,1.1770769644499692,1.2524959545712857,1.3301563104730776,1.4036757201649199,1.4770920363576012,1.5481034914327489,1.6225263020601155,1.6970031467575755,1.7523097054837202,1.8069829503969799,1.8621019873752718,1.9024452300496506,1.9627631884060293,2.0230811467624079,2.0833991051187866,2.1437170634751652,2.2040350218315439,2.2643529801879225,2.3246709385443012,2.3849888969006798,2.4453068552570727,2.5056248136134514,2.56594277196983,2.6262607303262087,2.6865786886825873,2.746896647038966,2.8072146053953446,{"$f":"TREND($M21:$AF21,$M$5:$AF$5,AW$5)","v":2.8675325637517233}]
[null,2015,"May",0.80627838559308984,0.80039334834867715,0.8024909853862896,null,null,null,"SCG","May","Commodity +Env",0.76153684855296899,0.8024909853862896,0.84429928455666048,0.88649278830745093,0.93041377029057681,0.97573718399362641,1.0253584198069661,1.0763859898823911,1.1367906757778499,1.1754579140959467,1.2507848264702925,1.3283547108374492,1.4017934167444861,1.4751333808081781,1.5460742473251863,1.6204228355287,1.6948276854957003,1.750058911954355,1.8046587715305242,1.8597038654042448,1.9000655724178586,1.9603252625874177,2.020584952756991,2.0808446429265501,2.1411043330961093,2.2013640232656684,2.2616237134352275,2.3218834036047866,2.3821430937743457,2.4424027839439049,2.502662474113464,2.5629221642830231,2.6231818544525822,2.6834415446221414,2.7437012347917005,2.8039609249612596,2.8642206151308187]
[null,2015,"June",0.80980343562459134,0.80388363321533318,0.80599366179685095,null,null,null,"SCG","June","Commodity +Env",0.76493946019354031,0.80599366179685095,0.84789481061694538,0.89017897116458078,0.93418740901364528,0.97960121899899322,1.0293237632561147,1.0804496673788035,1.1410020740969502,1.1796671647422525,1.2552334633191233,1.3330385580147857,1.4066870797916664,1.480225546173398,1.5513499307219689,1.6258914843788401,1.7004835081820122,1.7559105854953565,1.8107012342442088,1.865938567389509,1.9062522703174665,1.9666634476859315,2.0270746250544107,2.0874858024228899,2.147896979791355,2.2083081571598342,2.2687193345283134,2.3291305118967784,2.3895416892652577,2.4499528666337369,2.5103640440022019,2.5707752213706812,2.6311863987391604,2.6915975761076254,2.7520087534761046,2.8124199308445839,2.8728311082130489]
[null,2015,"July",0.81489834757779045,0.80892829752599027,0.81105623615831512,null,null,null,"SCG","July","Commodity +Env",0.76985740648216539,0.81105623615831512,0.85309158471628521,0.89550677557377623,0.93964161728456341,0.98518608104647953,1.0350550509136125,1.0863230816184299,1.1470889958268318,1.1857509823449037,1.261663276471845,1.3398083311407019,1.4137601091476175,1.4875854797786161,1.5589751111192276,1.6337955663480144,1.7086581208405995,1.7643682701250314,1.8194346749703243,1.8749498601046439,1.9151941805875907,1.9758243091577867,2.0364544377279827,2.0970845662981645,2.1577146948683605,2.2183448234385423,2.2789749520087383,2.3396050805789343,2.4002352091491161,2.4608653377193122,2.5214954662895082,2.58212559485969,2.642755723429886,2.7033858520000678,2.7640159805702638,2.8246461091404598,2.8852762377106416]
[null,2015,"August",0.81935248359584345,0.81333850543762565,0.81548210161283208,null,null,null,"SCG","August","Commodity +Env",0.77415683342030162,0.81548210161283208,0.85763477190110426,0.9001645136729084,0.9444098617081409,0.99006854720685089,1.0400655270552179,1.0914578093927227,1.1524103787212141,1.1910696515113488,1.2672844260846279,1.3457266847042524,1.4199435790682919,1.4940197706285097,1.5656412892521507,1.6407055692120358,1.7158046303408043,1.7717622502535235,1.8270697299540117,1.8828278222402801,1.9230114863566286,1.9838330291146775,2.0446545718727265,2.1054761146307897,2.1662976573888386,2.2271192001469018,2.2879407429049508,2.3487622856629997,2.4095838284210629,2.4704053711791119,2.5312269139371608,2.592048456695224,2.652869999453273,2.7136915422113361,2.7745130849693851,2.8353346277274341,2.8961561704854972]
[null,2015,"September",0.82122669452703001,0.8151942323043605,0.81734441685897541,null,null,null,"SCG","September","Commodity +Env",0.7759659458795154,0.81734441685897541,0.85954645377379568,0.90212439626845908,0.94641624314440997,0.9921229908546938,1.0421738347308223,1.0936183996585431,1.154649509710761,1.1933076406187122,1.2696496928855099,1.3482170089553474,1.4225454589549902,1.4967271909220139,1.5684462830546126,1.6436131595617218,1.7188117379304302,1.7748734885106463,1.8302824076658375,1.886142710400462,1.9263008515366238,1.9872029375384841,2.0481050235403586,2.1090071095422189,2.1699091955440934,2.2308112815459538,2.2917133675478283,2.3526154535496886,2.4135175395515631,2.4744196255534234,2.535321711555298,2.5962237975571583,2.6571258835590328,2.7180279695608931,2.7789300555627676,2.8398321415646421,2.9007342275665025]
[null,2015,"October",0.82903258159046167,0.82292313522626237,0.82510075967290764,null,null,null,"SCG","October","Commodity +Env",0.78350070480482448,0.82510075967290764,0.86750840328072332,0.91028709660484453,0.95477260615407678,1.0006795278092038,1.0509547095709413,1.1026170258668899,1.1639752495908331,1.2026286246822333,1.2795007748610476,1.3585889417681953,1.433382008998652,1.5080033054151438,1.5801287807240616,1.6557229608219264,1.7313360177975556,1.7878314614145574,1.8436628649945312,1.8999488632596297,1.9400007039268559,2.0012382438813603,2.0624757838358505,2.1237133237903549,2.1849508637448452,2.2461884036993496,2.3074259436538398,2.3686634836083442,2.4299010235628344,2.4911385635173389,2.5523761034718291,2.6136136434263335,2.6748511833808237,2.7360887233353282,2.7973262632898184,2.8585638032443086,2.919801343198813]
[null,2015,"November",1.1336658596468858,1.0582082186084143,0.98069493168734079,null,null,null,"SCG","November","Commodity +Env",0.80257813742106465,0.84473922572710602,0.88766744973702261,0.93095442878861023,0.97593027739665372,1.0223440241515791,1.073187212260752,1.1254008583464969,1.1875873088381517,1.2262286425662263,1.304442960065423,1.3848498814079013,1.4608193238881912,1.5365535638305943,1.6097079702227031,1.6863840502911067,1.7630465353602955,1.8206400565359049,1.877541158327209,1.9349049850773543,1.974687681097322,2.0367745647721165,2.0988614484468968,2.1609483321216914,2.2230352157964859,2.2851220994712804,2.3472089831460607,2.4092958668208553,2.4713827504956498,2.5334696341704301,2.5955565178452247,2.6576434015200192,2.7197302851948137,2.7818171688695941,2.8439040525443886,2.9059909362191831,2.9680778198939635]
[null,2015,"December",1.1575846404787689,1.0818911048143802,1.0044618991461087,null,null,null,"SCG","December","Commodity +Env",0.8256661280480152,0.86850619318587408,0.91206443674223836,0.95596655601461078,1.0015358253319078,1.0485629446191349,1.1000935483512297,1.1529744276687857,1.21616321910613,1.254789980072283,1.3346286223501931,1.4166315336067565,1.4940246551159955,1.5711058074135069,1.6455054521813635,1.7234908749103646,1.8014234043547657,1.8603458467165113,1.9185415242913426,1.9772097662875421,2.0166667366599142,2.0797815175495771,2.1428962984392399,2.2060110793289027,2.2691258602185655,2.3322406411082284,2.3953554219978912,2.458470202887554,2.5215849837772168,2.5846997646669081,2.6478145455565709,2.7109293264462337,2.7740441073358966,2.8371588882255594,2.9002736691152222,2.963388450004885,3.0265032308945479]
[null,2016,"January",1.1964047758701184,1.1195384316846457,1.0398785593135145,null,null,null,"SDG&E","January","Commodity +Env",0.81299513432167847,0.85546362151331667,0.89867702345744538,0.94224241746072279,0.98748681493230528,1.0341781468842839,1.0853324928019381,1.1378481269362304,1.2004885601699586,1.2391225743497674,1.3180729844210237,1.3992031291539551,1.4758176158648626,1.552162060765536,1.6258805341568832,1.7031497423286255,1.7803875113043688,1.8385830054524341,1.8960704819225778,1.9540251275462617,1.993659813226742,2.0562122377924226,2.1187646623580889,2.1813170869237553,2.2438695114894216,2.3064219360551022,2.3689743606207685,2.4315267851864348,2.4940792097521012,2.5566316343177817,2.6191840588834481,2.6817364834491144,2.7442889080147808,2.8068413325804613,2.8693937571461277,2.931946181711794,2.9944986062774603]
[null,{"$f":"B30","v":2016},"February",1.192601563686833,1.1157727279898393,1.0360994862564776,null,null,null,"SDG&E","February","Commodity +Env",0.80943147576043983,0.8517951620779487,0.89491131976263871,0.93838176614792801,0.98353456843372244,1.0301312256125135,1.0811794681186868,1.1335921140173502,1.1960778347449057,1.2347140982476901,1.3134137918751718,1.3942975936840751,1.4706923338591342,1.5468288812505322,1.6203551506311353,1.6974222602202236,1.7744639963499731,1.8324543699468954,1.8897420271192629,1.9474953347125346,1.9871802965305818,2.0495740639498052,2.1119678313690429,2.1743615987882663,2.2367553662075039,2.2991491336267416,2.361542901045965,2.4239366684652026,2.486330435884426,2.5487242033036637,2.6111179707229013,2.6735117381421247,2.7359055055613624,2.7982992729805858,2.8606930403998234,2.9230868078190611,2.9854805752382845]
[null,2016,"November",1.1829568007031828,1.1062230847270511,1.0265159389347684,null,null,null,"SDG&E","November","Commodity +Env",0.80039420922851756,0.84249212557508024,0.88536167649985054,0.92859134029736246,0.97351186160202963,1.0198684281143204,1.0706475974775371,1.1227990701692177,1.1848924474300582,1.2235344151076113,1.3015983039049188,1.3818573919191528,1.4576948654594315,1.5333041947769428,1.6063430440403415,1.6828976413542547,1.7594422476249525,1.81691244538011,1.8736933704340122,1.930936094475975,1.9707485541582201,2.0327399746929444,2.0947313952276687,2.156722815762393,2.2187142362971173,2.2807056568318558,2.3426970773665801,2.4046884979013043,2.4666799184360286,2.5286713389707529,2.5906627595054772,2.6526541800402157,2.71464560057494,2.7766370211096643,2.8386284416443885,2.9006198621791128,2.9626112827138371]
[null,2018,"March",1.2762767502161827,1.1970426969167891,1.1127264447658098,null,null,null,"SCG","March","T&D",0.13312319125648714,0.13595570596023474,0.13884848919774576,0.14180282332641012,0.14482001798884203,0.14790141069343885,0.15104836740729205,0.15426228316171456,0.15754458267065102,0.16089672096224755,0.16407672371936163,0.16732540729945991,0.1705740908795573,0.17382277445965469,0.17707145803975211,0.18032014161985035,0.18356882519994777,0.18681750878004516,0.19006619236014344,0.19331487594024083,0.19623082491355515,0.19942822923426018,0.20262563355496432,0.20582303787566936,0.20902044219637439,0.21221784651707942,0.21541525083778446,0.2186126551584886,0.22181005947919363,0.22500746379989867,0.2282048681206037,0.23140227244130873,0.23459967676201288,0.23779708108271791,0.24099448540342294,0.24419188972412798,0.24738929404483301]
[null,2018,"October",0.9590040439393025,0.95242904061149003,0.95477260615407678,null,null,null,"SCG","October","T&D",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B78","v":2020},"February",1.4059674039725372,1.3238900607199064,1.2348048415659079]
[null,2020,"October",1.0553981132929766,1.0484937475095062,1.0509547095709413]
[null,2022,"June",1.1455702292345147,1.1384720189438378,1.1410020740969502]
[null,2023,"October",1.2073424550684846,1.2000178878529246,1.2026286246822333]
[null,2024,"January",1.6720618793317612,1.5843158079173953,1.4850528542908876]
[null,2025,"October",1.3638243039730589,1.3556893565470403,1.3585889417681953]
[null,2026,"May",1.4070577673963536,1.3988777763834519,1.4017934167444861]
[null,2028,"January",2.0095702590804718,1.9155871519608152,1.8063862822492331]
[null,2028,"April",1.5537855491439563,1.5449565056234649,1.5481034914327489]
[null,2030,"January",2.1788681387086282,2.0818260262620809,1.9676349861225448]
[null,2030,"August",1.7220106107028754,1.7123674719864266,1.7158046303408043]
[null,2031,"December",2.262542520206889,2.1637822304979828,2.0471633554965565]
[null,2033,"May",1.8663895648150075,1.8560010164998224,1.8597038654042448]
[null,2033,"December",2.3939640226246257,2.2921275732334725,2.1705246422277829]
[null,2035,"August",1.9907795374254249,1.9799857322041134,1.9838330291146775]
[null,2036,"March",2.5219335060171364,2.4167322546791166,2.2876881561092315]
[null,2037,"August",2.1127511860181585,2.1014468443239451,2.1054761146307897]
[null,2039,"April",2.2114912042917609,2.1999054438535808,2.2040350218315439]
[null,2039,"July",2.2258924108814995,2.2141646211624533,2.2183448234385423]
[null,2041,"March",2.8662986152498586,2.7538939799501314,2.6124990674377182]
[null,2041,"July",2.3474787857521591,2.3352442592522209,2.3396050805789343]
[null,2043,"March",3.0040446589429557,2.8887586700585253,2.7424234319691161]
[null,2043,"October",2.499531759030603,2.4864900244638335,2.4911385635173389]
[null,2045,"June",2.5792286606014727,2.5660933165659259,2.5707752213706812]
[null,2046,"December",3.2824531801038663,3.1621371503924465,3.0086437840979094]
[null,2047,"June",2.7003743359326648,2.6867366014352854,2.6915975761076254]
[null,2048,"October",{"$f":"SUMIFS(INDEX($M$6:$AW$77,0,MATCH($B423,$M$5:$AW$5,0)),$J$6:$J$77,D$5,$K$6:$K$77,$C423)","v":2.8065541525686228},2.79221543230463,2.7973262632898184]
[null,2049,"September",2.8491073196349532,2.8346951198641506,2.8398321415646421]
[null,2050,"June",2.8820928489294602,2.8677015287393317,2.8728311082130489]
[null,2050,"July",2.8946174726701202,2.8801026306561681,2.8852762377106416]
[null,2050,"August",2.9055669018709125,2.8909440731028155,2.8961561704854972]
[null,2050,"September",2.9101742016514436,2.8955059342271454,2.9007342275665025]
[null,2050,"October",2.9293631099838251,2.9145055954409571,2.919801343198813]
[null,2050,"November",3.5045811643619142,3.3790287212430954,3.2154671139387965]
[null,2050,"December",3.5633797722684957,3.4372474385726903,3.2738925249393809]

{"sheet":"Hist. Supply","index":27,"n_rows":100,"n_cols":37,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Historical Energy Intensity"]
[]
["Model Data"]
[]
["Electric Energy Intensity (kWh/AF)",null,null,null,null,"Extraction + Conveyance, Treatment, and Distribution",null,null,null,null,null,null,null,null,null,null,null,"Gas Energy Intensity of Treatment (Th/AF)",null,"Urban",null,null,null,null,null,null,null,null,"Ag"]
["Region","Year","Urban vs. Ag","Indoor vs. Outdoor","IOU vs. Non-IOU",{"$f":"SupplyTypes","v":"Seawater Desal"},"Brackish Desal","Recycled Water","Groundwater","Local Deliveries","Local Imported Deliveries","CRA","CVP and Other Federal Deliveries","SWP","WW Systems","Total",null,null,"Region",{"$f":"SupplyTypes","v":"Seawater Desal"},"Brackish Desal","Recycled Water","Groundwater","Local Deliveries","Local Imported Deliveries","CRA","CVP and Other Federal Deliveries","SWP",{"$f":"SupplyTypes","v":"Seawater Desal"},"Brackish Desal","Recycled Water","Groundwater","Local Deliveries","Local Imported Deliveries","CRA","CVP and Other Federal Deliveries","SWP"]
["NC",2014,"Urban","Indoor","IOU",{"$f":"SUM('All EI'!F5,'All EI'!O5,'All EI'!X5)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A7,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A7,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A7,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G5,'All EI'!P5,'All EI'!Y5)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A7,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A7,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A7,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H5,'All EI'!Q5,'All EI'!Z5)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A7,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A7,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A7,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":131.25013688988},{"$f":"SUM('All EI'!I5,'All EI'!R5,'All EI'!AA5)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A7,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A7,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A7,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":75.339588374960002},{"$f":"SUM('All EI'!J5,'All EI'!S5,'All EI'!AB5)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A7,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A7,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A7,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":80.915913766385984},{"$f":"SUM('All EI'!K5,'All EI'!T5,'All EI'!AC5)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A7,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A7,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A7,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":4.3754099008499994},{"$f":"SUM('All EI'!L5,'All EI'!U5,'All EI'!AD5)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A7,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A7,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A7,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M5,'All EI'!V5,'All EI'!AE5)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A7,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A7,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A7,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":62.133708578849991},{"$f":"SUM('All EI'!N5,'All EI'!W5,'All EI'!AF5)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A7,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A7,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A7,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":0},{"$f":"'All EI'!AG5","v":405.68286574500002},{"$f":"SUM(F7:O7)","v":759.69762325592592},null,null,"NC",{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S7,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(T$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S7,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(U$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S7,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(V$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S7,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(W$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S7,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(X$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S7,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(Y$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S7,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(Z$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S7,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(AA$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S7,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(AB$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S7,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AC$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S7,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AD$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S7,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AE$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S7,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AF$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S7,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AG$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S7,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AH$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S7,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AI$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S7,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AJ$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S7,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S7,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AK$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""}]
["SF",2014,"Urban","Indoor","IOU",{"$f":"SUM('All EI'!F6,'All EI'!O6,'All EI'!X6)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A8,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A8,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A8,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":5.3829610905510021},{"$f":"SUM('All EI'!G6,'All EI'!P6,'All EI'!Y6)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A8,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A8,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A8,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":9.519648985229999},{"$f":"SUM('All EI'!H6,'All EI'!Q6,'All EI'!Z6)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A8,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A8,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A8,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":25.253817453120003},{"$f":"SUM('All EI'!I6,'All EI'!R6,'All EI'!AA6)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A8,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A8,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A8,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":97.36729914994001},{"$f":"SUM('All EI'!J6,'All EI'!S6,'All EI'!AB6)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A8,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A8,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A8,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":65.31766978911898},{"$f":"SUM('All EI'!K6,'All EI'!T6,'All EI'!AC6)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A8,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A8,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A8,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":169.409849252985},{"$f":"SUM('All EI'!L6,'All EI'!U6,'All EI'!AD6)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A8,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A8,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A8,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M6,'All EI'!V6,'All EI'!AE6)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A8,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A8,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A8,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":53.044717309260001},{"$f":"SUM('All EI'!N6,'All EI'!W6,'All EI'!AF6)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A8,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A8,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A8,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":53.044717309260001},{"$f":"'All EI'!AG6","v":405.68286574500002},{"$f":"SUM(F8:O8)","v":884.02354608446512},null,null,"SF",{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S8,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(T$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S8,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(U$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S8,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(V$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S8,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(W$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S8,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(X$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S8,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(Y$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S8,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(Z$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S8,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(AA$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S8,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(AB$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S8,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AC$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S8,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AD$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S8,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AE$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S8,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AF$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S8,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AG$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S8,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AH$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S8,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AI$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S8,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AJ$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S8,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S8,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AK$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""}]
["CC",2014,"Urban","Indoor","IOU",{"$f":"SUM('All EI'!F7,'All EI'!O7,'All EI'!X7)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A9,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A9,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A9,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G7,'All EI'!P7,'All EI'!Y7)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A9,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A9,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A9,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H7,'All EI'!Q7,'All EI'!Z7)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A9,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A9,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A9,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":53.400790989510007},{"$f":"SUM('All EI'!I7,'All EI'!R7,'All EI'!AA7)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A9,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A9,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A9,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":343.20180760763998},{"$f":"SUM('All EI'!J7,'All EI'!S7,'All EI'!AB7)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A9,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A9,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A9,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":7.2923498347499986},{"$f":"SUM('All EI'!K7,'All EI'!T7,'All EI'!AC7)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A9,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A9,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A9,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L7,'All EI'!U7,'All EI'!AD7)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A9,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A9,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A9,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M7,'All EI'!V7,'All EI'!AE7)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A9,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A9,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A9,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":21.616750705571999},{"$f":"SUM('All EI'!N7,'All EI'!W7,'All EI'!AF7)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A9,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A9,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A9,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":7.7450390228519987},{"$f":"'All EI'!AG7","v":405.68286574500002},838.93960390532402,null,null,"CC",{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S9,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(T$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S9,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(U$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S9,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(V$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S9,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(W$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S9,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(X$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S9,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(Y$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S9,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(Z$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S9,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(AA$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S9,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(AB$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S9,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AC$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S9,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AD$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S9,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AE$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S9,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AF$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S9,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AG$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S9,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AH$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S9,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AI$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S9,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AJ$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S9,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S9,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AK$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""}]
["SC",2014,"Urban","Indoor","IOU",{"$f":"SUM('All EI'!F8,'All EI'!O8,'All EI'!X8)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A10,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A10,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A10,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G8,'All EI'!P8,'All EI'!Y8)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A10,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A10,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A10,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":55.949920473081598},{"$f":"SUM('All EI'!H8,'All EI'!Q8,'All EI'!Z8)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A10,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A10,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A10,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":64.17745664100751},{"$f":"SUM('All EI'!I8,'All EI'!R8,'All EI'!AA8)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A10,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A10,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A10,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":153.77642051399997},{"$f":"SUM('All EI'!J8,'All EI'!S8,'All EI'!AB8)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A10,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A10,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A10,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":10.792677755429997},{"$f":"SUM('All EI'!K8,'All EI'!T8,'All EI'!AC8)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A10,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A10,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A10,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":14.876393662889996},{"$f":"SUM('All EI'!L8,'All EI'!U8,'All EI'!AD8)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A10,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A10,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A10,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":60.977732605289987},{"$f":"SUM('All EI'!M8,'All EI'!V8,'All EI'!AE8)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A10,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A10,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A10,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":0.57798798677999996},{"$f":"SUM('All EI'!N8,'All EI'!W8,'All EI'!AF8)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A10,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A10,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A10,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":78.606366202079997},{"$f":"'All EI'!AG8","v":405.68286574500002},845.41782158555907,null,null,"SC",{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S10,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(T$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S10,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(U$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S10,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(V$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S10,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(W$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S10,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(X$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S10,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(Y$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S10,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(Z$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S10,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(AA$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S10,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(AB$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S10,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AC$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S10,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AD$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S10,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AE$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S10,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AF$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S10,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AG$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S10,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AH$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S10,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AI$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S10,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AJ$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S10,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S10,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AK$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""}]
["SR",2014,"Urban","Indoor","IOU",{"$f":"SUM('All EI'!F9,'All EI'!O9,'All EI'!X9)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A11,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A11,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A11,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G9,'All EI'!P9,'All EI'!Y9)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A11,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A11,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A11,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H9,'All EI'!Q9,'All EI'!Z9)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A11,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A11,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A11,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":102.33726035352002},{"$f":"SUM('All EI'!I9,'All EI'!R9,'All EI'!AA9)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A11,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A11,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A11,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":26.16372914562},{"$f":"SUM('All EI'!J9,'All EI'!S9,'All EI'!AB9)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A11,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A11,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A11,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":48.044124862817981},{"$f":"SUM('All EI'!K9,'All EI'!T9,'All EI'!AC9)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A11,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A11,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A11,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L9,'All EI'!U9,'All EI'!AD9)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A11,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A11,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A11,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M9,'All EI'!V9,'All EI'!AE9)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A11,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A11,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A11,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":43.847115143945388},{"$f":"SUM('All EI'!N9,'All EI'!W9,'All EI'!AF9)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A11,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A11,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A11,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":0.22834660526999995},{"$f":"'All EI'!AG9","v":405.68286574500002},626.30344185617332,null,null,"SR",{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S11,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(T$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S11,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(U$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S11,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(V$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S11,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(W$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S11,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(X$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S11,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(Y$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S11,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(Z$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S11,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(AA$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S11,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(AB$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S11,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AC$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S11,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AD$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S11,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AE$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S11,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AF$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S11,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AG$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S11,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AH$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S11,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AI$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S11,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AJ$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S11,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S11,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AK$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""}]
["SJ",2014,"Urban","Indoor","IOU",{"$f":"SUM('All EI'!F10,'All EI'!O10,'All EI'!X10)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A12,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A12,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A12,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G10,'All EI'!P10,'All EI'!Y10)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A12,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A12,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A12,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H10,'All EI'!Q10,'All EI'!Z10)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A12,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A12,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A12,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":118.04248347708003},{"$f":"SUM('All EI'!I10,'All EI'!R10,'All EI'!AA10)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A12,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A12,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A12,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":50.042141899962097},{"$f":"SUM('All EI'!J10,'All EI'!S10,'All EI'!AB10)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A12,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A12,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A12,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":45.075645558169178},{"$f":"SUM('All EI'!K10,'All EI'!T10,'All EI'!AC10)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A12,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A12,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A12,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0.12178485614399998},{"$f":"SUM('All EI'!L10,'All EI'!U10,'All EI'!AD10)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A12,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A12,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A12,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M10,'All EI'!V10,'All EI'!AE10)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A12,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A12,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A12,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":24.965895509519996},{"$f":"SUM('All EI'!N10,'All EI'!W10,'All EI'!AF10)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A12,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A12,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A12,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":0.30446214035999991},{"$f":"'All EI'!AG10","v":405.68286574500002},644.23527918623529,null,null,"SJ",{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S12,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(T$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S12,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(U$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S12,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(V$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S12,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(W$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S12,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(X$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S12,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(Y$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S12,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(Z$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S12,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(AA$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S12,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(AB$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S12,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AC$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S12,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AD$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S12,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AE$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S12,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AF$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S12,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AG$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S12,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AH$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S12,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AI$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S12,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AJ$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S12,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S12,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AK$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""}]
["TL",2014,"Urban","Indoor","IOU",{"$f":"SUM('All EI'!F11,'All EI'!O11,'All EI'!X11)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A13,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A13,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A13,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G11,'All EI'!P11,'All EI'!Y11)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A13,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A13,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A13,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H11,'All EI'!Q11,'All EI'!Z11)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A13,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A13,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A13,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":58.767931688160012},{"$f":"SUM('All EI'!I11,'All EI'!R11,'All EI'!AA11)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A13,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A13,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A13,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":126.41058291024},{"$f":"SUM('All EI'!J11,'All EI'!S11,'All EI'!AB11)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A13,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A13,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A13,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":25.098833369159994},{"$f":"SUM('All EI'!K11,'All EI'!T11,'All EI'!AC11)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A13,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A13,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A13,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0.15223107017999996},{"$f":"SUM('All EI'!L11,'All EI'!U11,'All EI'!AD11)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A13,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A13,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A13,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M11,'All EI'!V11,'All EI'!AE11)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A13,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A13,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A13,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":22.788991205945994},{"$f":"SUM('All EI'!N11,'All EI'!W11,'All EI'!AF11)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A13,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A13,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A13,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":11.523892012625998},{"$f":"'All EI'!AG11","v":405.68286574500002},650.42532800131198,null,null,"TL",{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S13,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(T$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S13,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(U$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S13,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(V$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S13,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(W$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S13,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(X$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S13,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(Y$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S13,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(Z$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S13,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(AA$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S13,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(AB$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S13,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AC$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S13,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AD$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S13,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AE$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S13,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AF$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S13,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AG$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S13,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AH$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S13,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AI$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S13,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AJ$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S13,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S13,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AK$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""}]
["NL",2014,"Urban","Indoor","IOU",{"$f":"SUM('All EI'!F12,'All EI'!O12,'All EI'!X12)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A14,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A14,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A14,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G12,'All EI'!P12,'All EI'!Y12)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A14,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A14,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A14,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H12,'All EI'!Q12,'All EI'!Z12)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A14,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A14,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A14,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":172.75745435916005},{"$f":"SUM('All EI'!I12,'All EI'!R12,'All EI'!AA12)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A14,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A14,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A14,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":27.253610161799998},{"$f":"SUM('All EI'!J12,'All EI'!S12,'All EI'!AB12)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A14,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A14,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A14,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":68.014739809019972},{"$f":"SUM('All EI'!K12,'All EI'!T12,'All EI'!AC12)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A14,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A14,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A14,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L12,'All EI'!U12,'All EI'!AD12)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A14,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A14,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A14,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M12,'All EI'!V12,'All EI'!AE12)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A14,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A14,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A14,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!N12,'All EI'!W12,'All EI'!AF12)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A14,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A14,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A14,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":0},{"$f":"'All EI'!AG12","v":405.68286574500002},673.70867007498009,null,null,"NL",{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S14,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(T$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S14,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(U$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S14,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(V$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S14,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(W$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S14,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(X$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S14,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(Y$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S14,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(Z$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S14,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(AA$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S14,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(AB$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S14,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AC$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S14,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AD$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S14,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AE$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S14,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AF$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S14,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AG$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S14,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AH$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S14,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AI$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S14,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AJ$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S14,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S14,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AK$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""}]
["SL",2014,"Urban","Indoor","IOU",{"$f":"SUM('All EI'!F13,'All EI'!O13,'All EI'!X13)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A15,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A15,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A15,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G13,'All EI'!P13,'All EI'!Y13)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A15,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A15,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A15,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H13,'All EI'!Q13,'All EI'!Z13)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A15,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A15,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A15,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":99.72436871535001},{"$f":"SUM('All EI'!I13,'All EI'!R13,'All EI'!AA13)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A15,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A15,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A15,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":235.55812150779997},{"$f":"SUM('All EI'!J13,'All EI'!S13,'All EI'!AB13)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A15,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A15,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A15,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":19.543497557129996},{"$f":"SUM('All EI'!K13,'All EI'!T13,'All EI'!AC13)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A15,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A15,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A15,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L13,'All EI'!U13,'All EI'!AD13)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A15,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A15,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A15,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M13,'All EI'!V13,'All EI'!AE13)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A15,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A15,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A15,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!N13,'All EI'!W13,'All EI'!AF13)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A15,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A15,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A15,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":40.748153067989989},{"$f":"'All EI'!AG13","v":405.68286574500002},801.25700659327003,null,null,"SL",{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S15,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(T$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S15,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(U$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S15,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(V$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S15,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(W$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S15,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(X$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S15,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(Y$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S15,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(Z$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S15,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(AA$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S15,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(AB$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S15,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AC$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S15,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AD$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S15,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AE$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S15,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AF$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S15,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AG$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S15,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AH$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S15,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AI$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S15,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AJ$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S15,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S15,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AK$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""}]
["CR",2014,"Urban","Indoor","IOU",{"$f":"SUM('All EI'!F14,'All EI'!O14,'All EI'!X14)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A16,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A16,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A16,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G14,'All EI'!P14,'All EI'!Y14)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A16,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A16,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A16,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H14,'All EI'!Q14,'All EI'!Z14)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A16,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A16,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A16,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":55.728211083600009},{"$f":"SUM('All EI'!I14,'All EI'!R14,'All EI'!AA14)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A16,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A16,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A16,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":26.725814110909997},{"$f":"SUM('All EI'!J14,'All EI'!S14,'All EI'!AB14)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A16,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A16,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A16,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":0.15493107017999996},{"$f":"SUM('All EI'!K14,'All EI'!T14,'All EI'!AC14)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A16,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A16,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A16,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L14,'All EI'!U14,'All EI'!AD14)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A16,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A16,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A16,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":119.65362116147998},{"$f":"SUM('All EI'!M14,'All EI'!V14,'All EI'!AE14)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A16,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A16,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A16,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!N14,'All EI'!W14,'All EI'!AF14)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A16,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A16,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A16,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":2.1312349825199997},{"$f":"'All EI'!AG14","v":405.68286574500002},610.07667815368995,null,null,"CR",{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S16,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(T$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(T$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S16,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(U$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(U$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S16,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(V$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(V$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S16,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(W$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(W$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S16,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(X$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(X$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S16,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(Y$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(Y$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S16,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(Z$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(Z$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S16,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AA$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(AA$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S16,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AB$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$57:$D$65,\n          MATCH(AB$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1)","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S16,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AC$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AC$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S16,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AD$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AD$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S16,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AE$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AE$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":0},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S16,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AF$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AF$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S16,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AG$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AG$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S16,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AH$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AH$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S16,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AI$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AI$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S16,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AJ$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AJ$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR((IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($S16,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($S16,$A$90:$A$99,0),MATCH(AK$6,$F$89:$N$89,0))))\n*INDEX(Inputs!$F$90:$F$95,\n     MATCH(INDEX('Treatment EI'!$D$66:$D$74,\n          MATCH(AK$6,'Treatment EI'!$C$57:$C$65,0),1),Inputs!$D$90:$D$95,0),1),\"\")","v":""}]
["NC",2014,"Ag","Indoor","IOU",{"$f":"SUM('All EI'!F15,'All EI'!O15,'All EI'!X15)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A17,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A17,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A17,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G15,'All EI'!P15,'All EI'!Y15)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A17,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A17,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A17,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H15,'All EI'!Q15,'All EI'!Z15)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A17,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A17,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A17,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":131.25013688988},{"$f":"SUM('All EI'!I15,'All EI'!R15,'All EI'!AA15)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A17,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A17,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A17,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":74.50038779934799},{"$f":"SUM('All EI'!J15,'All EI'!S15,'All EI'!AB15)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A17,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A17,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A17,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":43.275265479677991},{"$f":"SUM('All EI'!K15,'All EI'!T15,'All EI'!AC15)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A17,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A17,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A17,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":2.3400467995499996},{"$f":"SUM('All EI'!L15,'All EI'!U15,'All EI'!AD15)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A17,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A17,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A17,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M15,'All EI'!V15,'All EI'!AE15)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A17,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A17,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A17,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":32.960170793549999},{"$f":"SUM('All EI'!N15,'All EI'!W15,'All EI'!AF15)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A17,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A17,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A17,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":0},{"$f":"'All EI'!AG15","v":0},284.32600776200599]
["SF",2014,"Ag","Indoor","IOU",{"$f":"SUM('All EI'!F16,'All EI'!O16,'All EI'!X16)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A18,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A18,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A18,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":5.3829610905510021},{"$f":"SUM('All EI'!G16,'All EI'!P16,'All EI'!Y16)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A18,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A18,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A18,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":9.519648985229999},{"$f":"SUM('All EI'!H16,'All EI'!Q16,'All EI'!Z16)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A18,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A18,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A18,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":25.253817453120003},{"$f":"SUM('All EI'!I16,'All EI'!R16,'All EI'!AA16)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A18,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A18,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A18,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":96.811517908810004},{"$f":"SUM('All EI'!J16,'All EI'!S16,'All EI'!AB16)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A18,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A18,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A18,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":45.059022387512996},{"$f":"SUM('All EI'!K16,'All EI'!T16,'All EI'!AC16)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A18,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A18,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A18,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":117.91516279009501},{"$f":"SUM('All EI'!L16,'All EI'!U16,'All EI'!AD16)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A18,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A18,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A18,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M16,'All EI'!V16,'All EI'!AE16)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A18,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A18,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A18,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":36.490430752020004},{"$f":"SUM('All EI'!N16,'All EI'!W16,'All EI'!AF16)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A18,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A18,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A18,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":36.490430752020004},{"$f":"'All EI'!AG16","v":0},372.92299211935904]
["CC",2014,"Ag","Indoor","IOU",{"$f":"SUM('All EI'!F17,'All EI'!O17,'All EI'!X17)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A19,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A19,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A19,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G17,'All EI'!P17,'All EI'!Y17)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A19,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A19,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A19,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H17,'All EI'!Q17,'All EI'!Z17)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A19,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A19,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A19,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":53.400790989510007},{"$f":"SUM('All EI'!I17,'All EI'!R17,'All EI'!AA17)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A19,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A19,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A19,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":340.90128064828201},{"$f":"SUM('All EI'!J17,'All EI'!S17,'All EI'!AB17)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A19,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A19,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A19,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":3.9000779992499996},{"$f":"SUM('All EI'!K17,'All EI'!T17,'All EI'!AC17)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A19,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A19,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A19,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L17,'All EI'!U17,'All EI'!AD17)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A19,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A19,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A19,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M17,'All EI'!V17,'All EI'!AE17)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A19,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A19,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A19,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":11.467073373756},{"$f":"SUM('All EI'!N17,'All EI'!W17,'All EI'!AF17)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A19,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A19,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A19,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":4.1085236151959998},{"$f":"'All EI'!AG17","v":0},413.7777466259941]
["SC",2014,"Ag","Indoor","IOU",{"$f":"SUM('All EI'!F18,'All EI'!O18,'All EI'!X18)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A20,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A20,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A20,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G18,'All EI'!P18,'All EI'!Y18)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A20,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A20,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A20,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":55.949920473081598},{"$f":"SUM('All EI'!H18,'All EI'!Q18,'All EI'!Z18)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A20,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A20,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A20,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":64.17745664100751},{"$f":"SUM('All EI'!I18,'All EI'!R18,'All EI'!AA18)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A20,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A20,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A20,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":152.87436719069999},{"$f":"SUM('All EI'!J18,'All EI'!S18,'All EI'!AB18)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A20,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A20,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A20,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":5.7721154388899985},{"$f":"SUM('All EI'!K18,'All EI'!T18,'All EI'!AC18)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A20,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A20,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A20,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":7.9561591184699978},{"$f":"SUM('All EI'!L18,'All EI'!U18,'All EI'!AD18)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A20,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A20,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A20,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":32.346958313669994},{"$f":"SUM('All EI'!M18,'All EI'!V18,'All EI'!AE18)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A20,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A20,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A20,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":0.30660623993999997},{"$f":"SUM('All EI'!N18,'All EI'!W18,'All EI'!AF18)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A20,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A20,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A20,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":41.698448631840002},{"$f":"'All EI'!AG18","v":0},361.08203204759906]
["SR",2014,"Ag","Indoor","IOU",{"$f":"SUM('All EI'!F19,'All EI'!O19,'All EI'!X19)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A21,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A21,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A21,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G19,'All EI'!P19,'All EI'!Y19)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A21,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A21,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A21,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H19,'All EI'!Q19,'All EI'!Z19)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A21,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A21,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A21,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":102.33726035352002},{"$f":"SUM('All EI'!I19,'All EI'!R19,'All EI'!AA19)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A21,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A21,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A21,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":25.587578958479998},{"$f":"SUM('All EI'!J19,'All EI'!S19,'All EI'!AB19)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A21,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A21,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A21,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":5.966385015275999},{"$f":"SUM('All EI'!K19,'All EI'!T19,'All EI'!AC19)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A21,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A21,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A21,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L19,'All EI'!U19,'All EI'!AD19)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A21,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A21,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A21,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M19,'All EI'!V19,'All EI'!AE19)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A21,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A21,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A21,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":4.7640728727827995},{"$f":"SUM('All EI'!N19,'All EI'!W19,'All EI'!AF19)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A21,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A21,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A21,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":2.4810295139999997E-2},{"$f":"'All EI'!AG19","v":0},138.6801074951988]
["SJ",2014,"Ag","Indoor","IOU",{"$f":"SUM('All EI'!F20,'All EI'!O20,'All EI'!X20)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A22,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A22,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A22,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G20,'All EI'!P20,'All EI'!Y20)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A22,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A22,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A22,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H20,'All EI'!Q20,'All EI'!Z20)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A22,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A22,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A22,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":118.04248347708003},{"$f":"SUM('All EI'!I20,'All EI'!R20,'All EI'!AA20)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A22,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A22,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A22,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":49.141281614928388},{"$f":"SUM('All EI'!J20,'All EI'!S20,'All EI'!AB20)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A22,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A22,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A22,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":5.5977428453543983},{"$f":"SUM('All EI'!K20,'All EI'!T20,'All EI'!AC20)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A22,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A22,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A22,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":1.3232157407999998E-2},{"$f":"SUM('All EI'!L20,'All EI'!U20,'All EI'!AD20)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A22,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A22,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A22,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M20,'All EI'!V20,'All EI'!AE20)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A22,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A22,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A22,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":2.7125922686399995},{"$f":"SUM('All EI'!N20,'All EI'!W20,'All EI'!AF20)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A22,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A22,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A22,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":3.3080393519999994E-2},{"$f":"'All EI'!AG20","v":0},175.54041275693081]
["TL",2014,"Ag","Indoor","IOU",{"$f":"SUM('All EI'!F21,'All EI'!O21,'All EI'!X21)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A23,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A23,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A23,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G21,'All EI'!P21,'All EI'!Y21)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A23,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A23,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A23,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H21,'All EI'!Q21,'All EI'!Z21)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A23,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A23,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A23,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":58.767931688160012},{"$f":"SUM('All EI'!I21,'All EI'!R21,'All EI'!AA21)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A23,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A23,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A23,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":124.96729759295999},{"$f":"SUM('All EI'!J21,'All EI'!S21,'All EI'!AB21)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A23,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A23,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A23,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":3.1169118751199996},{"$f":"SUM('All EI'!K21,'All EI'!T21,'All EI'!AC21)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A23,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A23,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A23,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":1.6540196759999997E-2},{"$f":"SUM('All EI'!L21,'All EI'!U21,'All EI'!AD21)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A23,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A23,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A23,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M21,'All EI'!V21,'All EI'!AE21)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A23,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A23,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A23,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":2.4760674549719996},{"$f":"SUM('All EI'!N21,'All EI'!W21,'All EI'!AF21)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A23,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A23,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A23,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":1.2520928947319998},{"$f":"'All EI'!AG21","v":0},190.59684170270398]
["NL",2014,"Ag","Indoor","IOU",{"$f":"SUM('All EI'!F22,'All EI'!O22,'All EI'!X22)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A24,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A24,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A24,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G22,'All EI'!P22,'All EI'!Y22)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A24,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A24,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A24,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H22,'All EI'!Q22,'All EI'!Z22)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A24,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A24,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A24,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":172.75745435916005},{"$f":"SUM('All EI'!I22,'All EI'!R22,'All EI'!AA22)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A24,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A24,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A24,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":26.613443287199999},{"$f":"SUM('All EI'!J22,'All EI'!S22,'All EI'!AB22)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A24,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A24,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A24,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":8.4464463776399992},{"$f":"SUM('All EI'!K22,'All EI'!T22,'All EI'!AC22)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A24,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A24,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A24,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L22,'All EI'!U22,'All EI'!AD22)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A24,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A24,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A24,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M22,'All EI'!V22,'All EI'!AE22)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A24,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A24,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A24,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!N22,'All EI'!W22,'All EI'!AF22)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A24,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A24,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A24,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":0},{"$f":"'All EI'!AG22","v":0},207.81734402400005]
["SL",2014,"Ag","Indoor","IOU",{"$f":"SUM('All EI'!F23,'All EI'!O23,'All EI'!X23)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A25,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A25,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A25,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G23,'All EI'!P23,'All EI'!Y23)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A25,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A25,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A25,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H23,'All EI'!Q23,'All EI'!Z23)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A25,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A25,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A25,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":99.72436871535001},{"$f":"SUM('All EI'!I23,'All EI'!R23,'All EI'!AA23)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A25,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A25,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A25,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":233.70454742088995},{"$f":"SUM('All EI'!J23,'All EI'!S23,'All EI'!AB23)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A25,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A25,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A25,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":10.452209037989999},{"$f":"SUM('All EI'!K23,'All EI'!T23,'All EI'!AC23)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A25,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A25,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A25,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L23,'All EI'!U23,'All EI'!AD23)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A25,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A25,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A25,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M23,'All EI'!V23,'All EI'!AE23)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A25,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A25,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A25,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!N23,'All EI'!W23,'All EI'!AF23)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A25,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A25,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A25,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":21.615739915769996},{"$f":"'All EI'!AG23","v":0},365.49686508999997]
["CR",2014,"Ag","Indoor","IOU",{"$f":"SUM('All EI'!F24,'All EI'!O24,'All EI'!X24)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A26,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A26,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A26,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G24,'All EI'!P24,'All EI'!Y24)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A26,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A26,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A26,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H24,'All EI'!Q24,'All EI'!Z24)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A26,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A26,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A26,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":55.728211083600009},{"$f":"SUM('All EI'!I24,'All EI'!R24,'All EI'!AA24)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A26,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A26,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A26,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":26.466837511639998},{"$f":"SUM('All EI'!J24,'All EI'!S24,'All EI'!AB24)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A26,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A26,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A26,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":1.9240196759999998E-2},{"$f":"SUM('All EI'!K24,'All EI'!T24,'All EI'!AC24)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A26,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A26,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A26,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L24,'All EI'!U24,'All EI'!AD24)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A26,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A26,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A26,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":13.000594653359999},{"$f":"SUM('All EI'!M24,'All EI'!V24,'All EI'!AE24)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A26,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A26,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A26,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!N24,'All EI'!W24,'All EI'!AF24)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A26,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A26,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A26,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":0.23156275463999995},{"$f":"'All EI'!AG24","v":0},95.446446199999997]
["NC",2014,"Urban","Outdoor","IOU",{"$f":"SUM('All EI'!F25,'All EI'!O25,'All EI'!X25)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A27,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A27,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A27,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G25,'All EI'!P25,'All EI'!Y25)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A27,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A27,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A27,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H25,'All EI'!Q25,'All EI'!Z25)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A27,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A27,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A27,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":131.25013688988},{"$f":"SUM('All EI'!I25,'All EI'!R25,'All EI'!AA25)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A27,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A27,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A27,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":75.339588374960002},{"$f":"SUM('All EI'!J25,'All EI'!S25,'All EI'!AB25)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A27,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A27,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A27,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":80.915913766385984},{"$f":"SUM('All EI'!K25,'All EI'!T25,'All EI'!AC25)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A27,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A27,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A27,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":4.3754099008499994},{"$f":"SUM('All EI'!L25,'All EI'!U25,'All EI'!AD25)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A27,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A27,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A27,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M25,'All EI'!V25,'All EI'!AE25)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A27,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A27,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A27,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":62.133708578849991},{"$f":"SUM('All EI'!N25,'All EI'!W25,'All EI'!AF25)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A27,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A27,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A27,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":0},{"$f":"'All EI'!AG25","v":0},354.01475751092596]
["SF",2014,"Urban","Outdoor","IOU",{"$f":"SUM('All EI'!F26,'All EI'!O26,'All EI'!X26)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A28,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A28,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A28,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":5.3829610905510021},{"$f":"SUM('All EI'!G26,'All EI'!P26,'All EI'!Y26)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A28,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A28,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A28,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":9.519648985229999},{"$f":"SUM('All EI'!H26,'All EI'!Q26,'All EI'!Z26)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A28,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A28,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A28,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":25.253817453120003},{"$f":"SUM('All EI'!I26,'All EI'!R26,'All EI'!AA26)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A28,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A28,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A28,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":97.36729914994001},{"$f":"SUM('All EI'!J26,'All EI'!S26,'All EI'!AB26)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A28,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A28,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A28,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":65.31766978911898},{"$f":"SUM('All EI'!K26,'All EI'!T26,'All EI'!AC26)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A28,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A28,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A28,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":169.409849252985},{"$f":"SUM('All EI'!L26,'All EI'!U26,'All EI'!AD26)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A28,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A28,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A28,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M26,'All EI'!V26,'All EI'!AE26)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A28,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A28,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A28,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":53.044717309260001},{"$f":"SUM('All EI'!N26,'All EI'!W26,'All EI'!AF26)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A28,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A28,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A28,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":53.044717309260001},{"$f":"'All EI'!AG26","v":0},478.34068033946505]
["CC",2014,"Urban","Outdoor","IOU",{"$f":"SUM('All EI'!F27,'All EI'!O27,'All EI'!X27)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A29,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A29,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A29,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G27,'All EI'!P27,'All EI'!Y27)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A29,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A29,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A29,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H27,'All EI'!Q27,'All EI'!Z27)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A29,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A29,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A29,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":53.400790989510007},{"$f":"SUM('All EI'!I27,'All EI'!R27,'All EI'!AA27)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A29,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A29,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A29,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":343.20180760763998},{"$f":"SUM('All EI'!J27,'All EI'!S27,'All EI'!AB27)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A29,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A29,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A29,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":7.2923498347499986},{"$f":"SUM('All EI'!K27,'All EI'!T27,'All EI'!AC27)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A29,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A29,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A29,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L27,'All EI'!U27,'All EI'!AD27)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A29,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A29,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A29,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M27,'All EI'!V27,'All EI'!AE27)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A29,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A29,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A29,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":21.616750705571999},{"$f":"SUM('All EI'!N27,'All EI'!W27,'All EI'!AF27)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A29,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A29,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A29,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":7.7450390228519987},{"$f":"'All EI'!AG27","v":0},433.25673816032395]
["SC",2014,"Urban","Outdoor","IOU",{"$f":"SUM('All EI'!F28,'All EI'!O28,'All EI'!X28)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A30,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A30,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A30,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G28,'All EI'!P28,'All EI'!Y28)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A30,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A30,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A30,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":55.949920473081598},{"$f":"SUM('All EI'!H28,'All EI'!Q28,'All EI'!Z28)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A30,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A30,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A30,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":64.17745664100751},{"$f":"SUM('All EI'!I28,'All EI'!R28,'All EI'!AA28)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A30,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A30,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A30,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":153.77642051399997},{"$f":"SUM('All EI'!J28,'All EI'!S28,'All EI'!AB28)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A30,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A30,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A30,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":10.792677755429997},{"$f":"SUM('All EI'!K28,'All EI'!T28,'All EI'!AC28)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A30,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A30,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A30,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":14.876393662889996},{"$f":"SUM('All EI'!L28,'All EI'!U28,'All EI'!AD28)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A30,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A30,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A30,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":60.977732605289987},{"$f":"SUM('All EI'!M28,'All EI'!V28,'All EI'!AE28)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A30,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A30,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A30,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":0.57798798677999996},{"$f":"SUM('All EI'!N28,'All EI'!W28,'All EI'!AF28)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A30,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A30,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A30,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":78.606366202079997},{"$f":"'All EI'!AG28","v":0},439.73495584055905]
["SR",2014,"Urban","Outdoor","IOU",{"$f":"SUM('All EI'!F29,'All EI'!O29,'All EI'!X29)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A31,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A31,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A31,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G29,'All EI'!P29,'All EI'!Y29)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A31,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A31,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A31,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H29,'All EI'!Q29,'All EI'!Z29)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A31,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A31,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A31,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":102.33726035352002},{"$f":"SUM('All EI'!I29,'All EI'!R29,'All EI'!AA29)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A31,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A31,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A31,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":26.16372914562},{"$f":"SUM('All EI'!J29,'All EI'!S29,'All EI'!AB29)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A31,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A31,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A31,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":48.044124862817981},{"$f":"SUM('All EI'!K29,'All EI'!T29,'All EI'!AC29)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A31,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A31,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A31,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L29,'All EI'!U29,'All EI'!AD29)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A31,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A31,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A31,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M29,'All EI'!V29,'All EI'!AE29)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A31,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A31,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A31,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":43.847115143945388},{"$f":"SUM('All EI'!N29,'All EI'!W29,'All EI'!AF29)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A31,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A31,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A31,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":0.22834660526999995},{"$f":"'All EI'!AG29","v":0},220.62057611117336]
["TL",2014,"Urban","Outdoor","IOU",{"$f":"SUM('All EI'!F31,'All EI'!O31,'All EI'!X31)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A33,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A33,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A33,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G31,'All EI'!P31,'All EI'!Y31)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A33,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A33,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A33,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H31,'All EI'!Q31,'All EI'!Z31)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A33,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A33,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A33,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":58.767931688160012},{"$f":"SUM('All EI'!I31,'All EI'!R31,'All EI'!AA31)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A33,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A33,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A33,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":126.41058291024},{"$f":"SUM('All EI'!J31,'All EI'!S31,'All EI'!AB31)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A33,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A33,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A33,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":25.098833369159994},{"$f":"SUM('All EI'!K31,'All EI'!T31,'All EI'!AC31)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A33,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A33,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A33,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0.15223107017999996},{"$f":"SUM('All EI'!L31,'All EI'!U31,'All EI'!AD31)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A33,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A33,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A33,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M31,'All EI'!V31,'All EI'!AE31)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A33,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A33,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A33,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":22.788991205945994},{"$f":"SUM('All EI'!N31,'All EI'!W31,'All EI'!AF31)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A33,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A33,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A33,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":11.523892012625998},{"$f":"'All EI'!AG31","v":0},244.74246225631197]
["NL",2014,"Urban","Outdoor","IOU",{"$f":"SUM('All EI'!F32,'All EI'!O32,'All EI'!X32)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A34,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A34,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A34,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G32,'All EI'!P32,'All EI'!Y32)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A34,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A34,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A34,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H32,'All EI'!Q32,'All EI'!Z32)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A34,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A34,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A34,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":172.75745435916005},{"$f":"SUM('All EI'!I32,'All EI'!R32,'All EI'!AA32)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A34,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A34,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A34,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":27.253610161799998},{"$f":"SUM('All EI'!J32,'All EI'!S32,'All EI'!AB32)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A34,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A34,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A34,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":68.014739809019972},{"$f":"SUM('All EI'!K32,'All EI'!T32,'All EI'!AC32)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A34,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A34,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A34,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L32,'All EI'!U32,'All EI'!AD32)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A34,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A34,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A34,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M32,'All EI'!V32,'All EI'!AE32)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A34,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A34,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A34,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!N32,'All EI'!W32,'All EI'!AF32)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A34,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A34,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A34,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":0},{"$f":"'All EI'!AG32","v":0},268.02580432998002]
["NC",2014,"Ag","Outdoor","IOU",{"$f":"SUM('All EI'!F35,'All EI'!O35,'All EI'!X35)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A37,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A37,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A37,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G35,'All EI'!P35,'All EI'!Y35)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A37,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A37,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A37,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H35,'All EI'!Q35,'All EI'!Z35)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A37,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A37,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A37,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":131.25013688988},{"$f":"SUM('All EI'!I35,'All EI'!R35,'All EI'!AA35)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A37,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A37,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A37,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":74.50038779934799},{"$f":"SUM('All EI'!J35,'All EI'!S35,'All EI'!AB35)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A37,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A37,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A37,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":43.275265479677991},{"$f":"SUM('All EI'!K35,'All EI'!T35,'All EI'!AC35)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A37,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A37,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A37,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":2.3400467995499996},{"$f":"SUM('All EI'!L35,'All EI'!U35,'All EI'!AD35)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A37,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A37,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A37,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M35,'All EI'!V35,'All EI'!AE35)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A37,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A37,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A37,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":32.960170793549999},{"$f":"SUM('All EI'!N35,'All EI'!W35,'All EI'!AF35)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A37,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A37,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A37,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":0},{"$f":"'All EI'!AG35","v":0},284.32600776200599]
["SF",2014,"Ag","Outdoor","IOU",{"$f":"SUM('All EI'!F36,'All EI'!O36,'All EI'!X36)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A38,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A38,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A38,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":5.3829610905510021},{"$f":"SUM('All EI'!G36,'All EI'!P36,'All EI'!Y36)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A38,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A38,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A38,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":9.519648985229999},{"$f":"SUM('All EI'!H36,'All EI'!Q36,'All EI'!Z36)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A38,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A38,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A38,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":25.253817453120003},{"$f":"SUM('All EI'!I36,'All EI'!R36,'All EI'!AA36)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A38,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A38,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A38,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":96.811517908810004},{"$f":"SUM('All EI'!J36,'All EI'!S36,'All EI'!AB36)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A38,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A38,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A38,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":45.059022387512996},{"$f":"SUM('All EI'!K36,'All EI'!T36,'All EI'!AC36)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A38,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A38,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A38,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":117.91516279009501},{"$f":"SUM('All EI'!L36,'All EI'!U36,'All EI'!AD36)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A38,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A38,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A38,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M36,'All EI'!V36,'All EI'!AE36)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A38,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A38,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A38,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":36.490430752020004},{"$f":"SUM('All EI'!N36,'All EI'!W36,'All EI'!AF36)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A38,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A38,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A38,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":36.490430752020004},{"$f":"'All EI'!AG36","v":0},372.92299211935904]
["SR",2014,"Ag","Outdoor","IOU",{"$f":"SUM('All EI'!F39,'All EI'!O39,'All EI'!X39)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A41,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A41,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A41,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G39,'All EI'!P39,'All EI'!Y39)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A41,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A41,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A41,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H39,'All EI'!Q39,'All EI'!Z39)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A41,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A41,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A41,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":102.33726035352002},{"$f":"SUM('All EI'!I39,'All EI'!R39,'All EI'!AA39)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A41,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A41,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A41,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":25.587578958479998},{"$f":"SUM('All EI'!J39,'All EI'!S39,'All EI'!AB39)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A41,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A41,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A41,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":5.966385015275999},{"$f":"SUM('All EI'!K39,'All EI'!T39,'All EI'!AC39)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A41,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A41,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A41,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L39,'All EI'!U39,'All EI'!AD39)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A41,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A41,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A41,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M39,'All EI'!V39,'All EI'!AE39)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A41,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A41,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A41,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":4.7640728727827995},{"$f":"SUM('All EI'!N39,'All EI'!W39,'All EI'!AF39)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A41,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A41,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A41,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":2.4810295139999997E-2},{"$f":"'All EI'!AG39","v":0},138.6801074951988]
["SJ",2014,"Ag","Outdoor","IOU",{"$f":"SUM('All EI'!F40,'All EI'!O40,'All EI'!X40)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A42,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A42,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A42,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G40,'All EI'!P40,'All EI'!Y40)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A42,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A42,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A42,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H40,'All EI'!Q40,'All EI'!Z40)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A42,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A42,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A42,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":118.04248347708003},{"$f":"SUM('All EI'!I40,'All EI'!R40,'All EI'!AA40)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A42,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A42,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A42,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":49.141281614928388},{"$f":"SUM('All EI'!J40,'All EI'!S40,'All EI'!AB40)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A42,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A42,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A42,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":5.5977428453543983},{"$f":"SUM('All EI'!K40,'All EI'!T40,'All EI'!AC40)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A42,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A42,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A42,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":1.3232157407999998E-2},{"$f":"SUM('All EI'!L40,'All EI'!U40,'All EI'!AD40)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A42,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A42,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A42,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M40,'All EI'!V40,'All EI'!AE40)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A42,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A42,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A42,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":2.7125922686399995},{"$f":"SUM('All EI'!N40,'All EI'!W40,'All EI'!AF40)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A42,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A42,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A42,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":3.3080393519999994E-2},{"$f":"'All EI'!AG40","v":0},175.54041275693081]
["SL",2014,"Ag","Outdoor","IOU",{"$f":"SUM('All EI'!F43,'All EI'!O43,'All EI'!X43)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A45,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A45,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A45,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G43,'All EI'!P43,'All EI'!Y43)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A45,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A45,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A45,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H43,'All EI'!Q43,'All EI'!Z43)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A45,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A45,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A45,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":99.72436871535001},{"$f":"SUM('All EI'!I43,'All EI'!R43,'All EI'!AA43)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A45,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A45,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A45,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":233.70454742088995},{"$f":"SUM('All EI'!J43,'All EI'!S43,'All EI'!AB43)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A45,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A45,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A45,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":10.452209037989999},{"$f":"SUM('All EI'!K43,'All EI'!T43,'All EI'!AC43)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A45,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A45,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A45,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L43,'All EI'!U43,'All EI'!AD43)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A45,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A45,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A45,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M43,'All EI'!V43,'All EI'!AE43)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A45,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A45,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A45,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!N43,'All EI'!W43,'All EI'!AF43)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A45,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A45,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A45,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":21.615739915769996},{"$f":"'All EI'!AG43","v":0},365.49686508999997]
["CR",2014,"Ag","Outdoor","IOU",{"$f":"SUM('All EI'!F44,'All EI'!O44,'All EI'!X44)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A46,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A46,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A46,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G44,'All EI'!P44,'All EI'!Y44)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A46,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A46,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A46,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H44,'All EI'!Q44,'All EI'!Z44)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A46,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A46,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A46,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":55.728211083600009},{"$f":"SUM('All EI'!I44,'All EI'!R44,'All EI'!AA44)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A46,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A46,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A46,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":26.466837511639998},{"$f":"SUM('All EI'!J44,'All EI'!S44,'All EI'!AB44)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A46,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A46,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A46,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":1.9240196759999998E-2},{"$f":"SUM('All EI'!K44,'All EI'!T44,'All EI'!AC44)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A46,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A46,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A46,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L44,'All EI'!U44,'All EI'!AD44)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A46,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A46,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A46,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":13.000594653359999},{"$f":"SUM('All EI'!M44,'All EI'!V44,'All EI'!AE44)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A46,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A46,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A46,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!N44,'All EI'!W44,'All EI'!AF44)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A46,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A46,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A46,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":0.23156275463999995},{"$f":"'All EI'!AG44","v":0},95.446446199999997]
["CC",2014,"Urban","Indoor","Non-IOU",{"$f":"SUM('All EI'!F47,'All EI'!O47,'All EI'!X47)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A49,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A49,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A49,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G47,'All EI'!P47,'All EI'!Y47)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A49,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A49,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A49,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H47,'All EI'!Q47,'All EI'!Z47)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A49,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A49,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A49,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":3.4085611269900036},{"$f":"SUM('All EI'!I47,'All EI'!R47,'All EI'!AA47)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A49,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A49,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A49,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":160.55587069836002},{"$f":"SUM('All EI'!J47,'All EI'!S47,'All EI'!AB47)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A49,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A49,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A49,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":0.64366062775000044},{"$f":"SUM('All EI'!K47,'All EI'!T47,'All EI'!AC47)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A49,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A49,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A49,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L47,'All EI'!U47,'All EI'!AD47)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A49,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A49,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A49,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M47,'All EI'!V47,'All EI'!AE47)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A49,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A49,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A49,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":20.423872598228005},{"$f":"SUM('All EI'!N47,'All EI'!W47,'All EI'!AF47)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A49,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A49,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A49,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":58.24836419294801},{"$f":"'All EI'!AG47","v":12.546892755000011},255.82722199927605]
["SC",2014,"Urban","Indoor","Non-IOU",{"$f":"SUM('All EI'!F48,'All EI'!O48,'All EI'!X48)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A50,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A50,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A50,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G48,'All EI'!P48,'All EI'!Y48)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A50,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A50,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A50,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":3.5712715195584033},{"$f":"SUM('All EI'!H48,'All EI'!Q48,'All EI'!Z48)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A50,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A50,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A50,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":4.096433402617504},{"$f":"SUM('All EI'!I48,'All EI'!R48,'All EI'!AA48)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A50,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A50,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A50,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":76.300622586000017},{"$f":"SUM('All EI'!J48,'All EI'!S48,'All EI'!AB48)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A50,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A50,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A50,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":0.95261772907000053},{"$f":"SUM('All EI'!K48,'All EI'!T48,'All EI'!AC48)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A50,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A50,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A50,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":1.3130676806100006},{"$f":"SUM('All EI'!L48,'All EI'!U48,'All EI'!AD48)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A50,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A50,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A50,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":531.39219569821},{"$f":"SUM('All EI'!M48,'All EI'!V48,'All EI'!AE48)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A50,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A50,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A50,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":3.689285022000003E-2},{"$f":"SUM('All EI'!N48,'All EI'!W48,'All EI'!AF48)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A50,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A50,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A50,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":879.22542762992009},{"$f":"'All EI'!AG48","v":12.546892755000011},1509.4354218512062]
["TL",2014,"Urban","Indoor","Non-IOU",{"$f":"SUM('All EI'!F51,'All EI'!O51,'All EI'!X51)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A53,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A53,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A53,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G51,'All EI'!P51,'All EI'!Y51)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A53,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A53,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A53,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H51,'All EI'!Q51,'All EI'!Z51)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A53,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A53,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A53,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":3.7511445758400037},{"$f":"SUM('All EI'!I51,'All EI'!R51,'All EI'!AA51)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A53,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A53,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A53,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":81.756420185759993},{"$f":"SUM('All EI'!J51,'All EI'!S51,'All EI'!AB51)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A53,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A53,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A53,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":2.7567340448400013},{"$f":"SUM('All EI'!K51,'All EI'!T51,'All EI'!AC51)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A53,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A53,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A53,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":9.7168768200000064E-3},{"$f":"SUM('All EI'!L51,'All EI'!U51,'All EI'!AD51)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A53,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A53,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A53,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M51,'All EI'!V51,'All EI'!AE51)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A53,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A53,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A53,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":27.502416459954002},{"$f":"SUM('All EI'!N51,'All EI'!W51,'All EI'!AF51)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A53,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A53,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A53,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":38.207067575274003},{"$f":"'All EI'!AG51","v":12.546892755000011},166.53039247348801]
["NL",2014,"Urban","Indoor","Non-IOU",{"$f":"SUM('All EI'!F52,'All EI'!O52,'All EI'!X52)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A54,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A54,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A54,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G52,'All EI'!P52,'All EI'!Y52)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A54,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A54,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A54,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H52,'All EI'!Q52,'All EI'!Z52)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A54,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A54,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A54,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":11.027071554840012},{"$f":"SUM('All EI'!I52,'All EI'!R52,'All EI'!AA52)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A54,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A54,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A54,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":16.238528308200003},{"$f":"SUM('All EI'!J52,'All EI'!S52,'All EI'!AB52)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A54,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A54,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A54,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":7.4704089239800036},{"$f":"SUM('All EI'!K52,'All EI'!T52,'All EI'!AC52)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A54,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A54,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A54,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L52,'All EI'!U52,'All EI'!AD52)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A54,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A54,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A54,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M52,'All EI'!V52,'All EI'!AE52)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A54,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A54,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A54,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!N52,'All EI'!W52,'All EI'!AF52)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A54,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A54,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A54,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":0},{"$f":"'All EI'!AG52","v":12.546892755000011},47.282901542020028]
["NC",2014,"Ag","Indoor","Non-IOU",{"$f":"SUM('All EI'!F55,'All EI'!O55,'All EI'!X55)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A57,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A57,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A57,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G55,'All EI'!P55,'All EI'!Y55)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A57,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A57,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A57,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H55,'All EI'!Q55,'All EI'!Z55)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A57,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A57,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A57,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":8.377668312120008},{"$f":"SUM('All EI'!I55,'All EI'!R55,'All EI'!AA55)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A57,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A57,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A57,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":23.869514114852002},{"$f":"SUM('All EI'!J55,'All EI'!S55,'All EI'!AB55)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A57,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A57,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A57,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":4.7394637540220028},{"$f":"SUM('All EI'!K55,'All EI'!T55,'All EI'!AC55)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A57,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A57,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A57,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0.25627958295000014},{"$f":"SUM('All EI'!L55,'All EI'!U55,'All EI'!AD55)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A57,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A57,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A57,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M55,'All EI'!V55,'All EI'!AE55)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A57,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A57,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A57,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":2.1038406889500019},{"$f":"SUM('All EI'!N55,'All EI'!W55,'All EI'!AF55)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A57,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A57,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A57,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":0},{"$f":"'All EI'!AG55","v":0},39.346766452894016]
["SF",2014,"Ag","Indoor","Non-IOU",{"$f":"SUM('All EI'!F56,'All EI'!O56,'All EI'!X56)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A58,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A58,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A58,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0.34359326109900035},{"$f":"SUM('All EI'!G56,'All EI'!P56,'All EI'!Y56)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A58,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A58,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A58,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0.60763716927000055},{"$f":"SUM('All EI'!H56,'All EI'!Q56,'All EI'!Z56)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A58,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A58,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A58,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":1.6119457948800016},{"$f":"SUM('All EI'!I56,'All EI'!R56,'All EI'!AA56)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A58,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A58,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A58,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":31.222858927690005},{"$f":"SUM('All EI'!J56,'All EI'!S56,'All EI'!AB56)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A58,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A58,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A58,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":3.9402673864370024},{"$f":"SUM('All EI'!K56,'All EI'!T56,'All EI'!AC56)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A58,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A58,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A58,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":19.157771029155008},{"$f":"SUM('All EI'!L56,'All EI'!U56,'All EI'!AD56)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A58,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A58,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A58,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M56,'All EI'!V56,'All EI'!AE56)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A58,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A58,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A58,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":35.635176430980003},{"$f":"SUM('All EI'!N56,'All EI'!W56,'All EI'!AF56)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A58,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A58,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A58,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":115.30117643097999},{"$f":"'All EI'!AG56","v":0},207.82042643049101]
["SR",2014,"Ag","Indoor","Non-IOU",{"$f":"SUM('All EI'!F59,'All EI'!O59,'All EI'!X59)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A61,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A61,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A61,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G59,'All EI'!P59,'All EI'!Y59)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A61,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A61,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A61,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H59,'All EI'!Q59,'All EI'!Z59)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A61,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A61,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A61,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":6.5321655544800068},{"$f":"SUM('All EI'!I59,'All EI'!R59,'All EI'!AA59)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A61,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A61,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A61,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":15.714419933520002},{"$f":"SUM('All EI'!J59,'All EI'!S59,'All EI'!AB59)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A61,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A61,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A61,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":2.5911203201240003},{"$f":"SUM('All EI'!K59,'All EI'!T59,'All EI'!AC59)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A61,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A61,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A61,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L59,'All EI'!U59,'All EI'!AD59)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A61,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A61,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A61,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M59,'All EI'!V59,'All EI'!AE59)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A61,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A61,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A61,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":4.6245397578372005},{"$f":"SUM('All EI'!N59,'All EI'!W59,'All EI'!AF59)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A61,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A61,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A61,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":1.5836358600000012E-3},{"$f":"'All EI'!AG59","v":0},29.463829201821209]
["SJ",2014,"Ag","Indoor","Non-IOU",{"$f":"SUM('All EI'!F60,'All EI'!O60,'All EI'!X60)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A62,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A62,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A62,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G60,'All EI'!P60,'All EI'!Y60)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A62,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A62,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A62,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H60,'All EI'!Q60,'All EI'!Z60)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A62,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A62,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A62,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":7.5346266049200077},{"$f":"SUM('All EI'!I60,'All EI'!R60,'All EI'!AA60)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A62,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A62,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A62,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":30.917439783931599},{"$f":"SUM('All EI'!J60,'All EI'!S60,'All EI'!AB60)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A62,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A62,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A62,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":2.4310240114055999},{"$f":"SUM('All EI'!K60,'All EI'!T60,'All EI'!AC60)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A62,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A62,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A62,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":8.4460579200000075E-4},{"$f":"SUM('All EI'!L60,'All EI'!U60,'All EI'!AD60)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A62,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A62,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A62,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M60,'All EI'!V60,'All EI'!AE60)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A62,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A62,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A62,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":12.473144187360001},{"$f":"SUM('All EI'!N60,'All EI'!W60,'All EI'!AF60)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A62,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A62,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A62,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":0.57611151447999998},{"$f":"'All EI'!AG60","v":0},53.933190707889196]
["SL",2014,"Ag","Indoor","Non-IOU",{"$f":"SUM('All EI'!F63,'All EI'!O63,'All EI'!X63)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A65,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A65,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A65,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G63,'All EI'!P63,'All EI'!Y63)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A65,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A65,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A65,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H63,'All EI'!Q63,'All EI'!Z63)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A65,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A65,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A65,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":6.3653852371500061},{"$f":"SUM('All EI'!I63,'All EI'!R63,'All EI'!AA63)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A65,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A65,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A65,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":100.77677962261002},{"$f":"SUM('All EI'!J63,'All EI'!S63,'All EI'!AB63)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A65,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A65,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A65,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":1.1447154705100007},{"$f":"SUM('All EI'!K63,'All EI'!T63,'All EI'!AC63)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A65,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A65,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A65,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L63,'All EI'!U63,'All EI'!AD63)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A65,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A65,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A65,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M63,'All EI'!V63,'All EI'!AE63)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A65,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A65,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A65,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!N63,'All EI'!W63,'All EI'!AF63)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A65,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A65,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A65,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":494.17472807972996},{"$f":"'All EI'!AG63","v":0},602.46160841000005]
["CR",2014,"Ag","Indoor","Non-IOU",{"$f":"SUM('All EI'!F64,'All EI'!O64,'All EI'!X64)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A66,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A66,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A66,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G64,'All EI'!P64,'All EI'!Y64)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A66,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A66,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A66,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H64,'All EI'!Q64,'All EI'!Z64)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A66,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A66,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A66,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":3.5571198564000035},{"$f":"SUM('All EI'!I64,'All EI'!R64,'All EI'!AA64)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A66,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A66,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A66,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":17.46320239436},{"$f":"SUM('All EI'!J64,'All EI'!S64,'All EI'!AB64)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A66,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A66,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A66,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":8.3557572400000009E-3},{"$f":"SUM('All EI'!K64,'All EI'!T64,'All EI'!AC64)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A66,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A66,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A66,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L64,'All EI'!U64,'All EI'!AD64)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A66,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A66,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A66,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0.82982519064000071},{"$f":"SUM('All EI'!M64,'All EI'!V64,'All EI'!AE64)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A66,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A66,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A66,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!N64,'All EI'!W64,'All EI'!AF64)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A66,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A66,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A66,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":62.566780601360009},{"$f":"'All EI'!AG64","v":0},84.425283800000017]
["CC",2014,"Urban","Outdoor","Non-IOU",{"$f":"SUM('All EI'!F67,'All EI'!O67,'All EI'!X67)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A69,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A69,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A69,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G67,'All EI'!P67,'All EI'!Y67)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A69,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A69,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A69,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H67,'All EI'!Q67,'All EI'!Z67)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A69,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A69,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A69,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":3.4085611269900036},{"$f":"SUM('All EI'!I67,'All EI'!R67,'All EI'!AA67)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A69,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A69,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A69,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":160.55587069836002},{"$f":"SUM('All EI'!J67,'All EI'!S67,'All EI'!AB67)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A69,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A69,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A69,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":0.64366062775000044},{"$f":"SUM('All EI'!K67,'All EI'!T67,'All EI'!AC67)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A69,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A69,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A69,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L67,'All EI'!U67,'All EI'!AD67)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A69,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A69,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A69,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M67,'All EI'!V67,'All EI'!AE67)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A69,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A69,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A69,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":20.423872598228005},{"$f":"SUM('All EI'!N67,'All EI'!W67,'All EI'!AF67)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A69,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A69,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A69,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":58.24836419294801},{"$f":"'All EI'!AG67","v":0},243.28032924427603]
["SC",2014,"Urban","Outdoor","Non-IOU",{"$f":"SUM('All EI'!F68,'All EI'!O68,'All EI'!X68)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A70,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A70,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A70,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G68,'All EI'!P68,'All EI'!Y68)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A70,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A70,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A70,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":3.5712715195584033},{"$f":"SUM('All EI'!H68,'All EI'!Q68,'All EI'!Z68)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A70,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A70,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A70,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":4.096433402617504},{"$f":"SUM('All EI'!I68,'All EI'!R68,'All EI'!AA68)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A70,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A70,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A70,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":76.300622586000017},{"$f":"SUM('All EI'!J68,'All EI'!S68,'All EI'!AB68)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A70,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A70,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A70,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":0.95261772907000053},{"$f":"SUM('All EI'!K68,'All EI'!T68,'All EI'!AC68)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A70,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A70,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A70,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":1.3130676806100006},{"$f":"SUM('All EI'!L68,'All EI'!U68,'All EI'!AD68)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A70,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A70,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A70,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":531.39219569821},{"$f":"SUM('All EI'!M68,'All EI'!V68,'All EI'!AE68)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A70,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A70,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A70,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":3.689285022000003E-2},{"$f":"SUM('All EI'!N68,'All EI'!W68,'All EI'!AF68)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A70,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A70,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A70,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":879.22542762992009},{"$f":"'All EI'!AG68","v":0},1496.8885290962062]
["TL",2014,"Urban","Outdoor","Non-IOU",{"$f":"SUM('All EI'!F71,'All EI'!O71,'All EI'!X71)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A73,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A73,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A73,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G71,'All EI'!P71,'All EI'!Y71)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A73,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A73,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A73,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H71,'All EI'!Q71,'All EI'!Z71)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A73,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A73,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A73,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":3.7511445758400037},{"$f":"SUM('All EI'!I71,'All EI'!R71,'All EI'!AA71)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A73,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A73,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A73,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":81.756420185759993},{"$f":"SUM('All EI'!J71,'All EI'!S71,'All EI'!AB71)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A73,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A73,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A73,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":2.7567340448400013},{"$f":"SUM('All EI'!K71,'All EI'!T71,'All EI'!AC71)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A73,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A73,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A73,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":9.7168768200000064E-3},{"$f":"SUM('All EI'!L71,'All EI'!U71,'All EI'!AD71)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A73,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A73,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A73,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M71,'All EI'!V71,'All EI'!AE71)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A73,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A73,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A73,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":27.502416459954002},{"$f":"SUM('All EI'!N71,'All EI'!W71,'All EI'!AF71)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A73,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A73,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A73,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":38.207067575274003},{"$f":"'All EI'!AG71","v":0},153.98349971848799]
["NL",2014,"Urban","Outdoor","Non-IOU",{"$f":"SUM('All EI'!F72,'All EI'!O72,'All EI'!X72)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A74,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A74,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A74,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G72,'All EI'!P72,'All EI'!Y72)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A74,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A74,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A74,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H72,'All EI'!Q72,'All EI'!Z72)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A74,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A74,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A74,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":11.027071554840012},{"$f":"SUM('All EI'!I72,'All EI'!R72,'All EI'!AA72)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A74,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A74,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A74,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":16.238528308200003},{"$f":"SUM('All EI'!J72,'All EI'!S72,'All EI'!AB72)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A74,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A74,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A74,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":7.4704089239800036},{"$f":"SUM('All EI'!K72,'All EI'!T72,'All EI'!AC72)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A74,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A74,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A74,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L72,'All EI'!U72,'All EI'!AD72)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A74,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A74,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A74,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M72,'All EI'!V72,'All EI'!AE72)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A74,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A74,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A74,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!N72,'All EI'!W72,'All EI'!AF72)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A74,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A74,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A74,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":0},{"$f":"'All EI'!AG72","v":0},34.736008787020019]
["NC",2014,"Ag","Outdoor","Non-IOU",{"$f":"SUM('All EI'!F75,'All EI'!O75,'All EI'!X75)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A77,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A77,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A77,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G75,'All EI'!P75,'All EI'!Y75)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A77,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A77,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A77,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H75,'All EI'!Q75,'All EI'!Z75)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A77,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A77,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A77,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":8.377668312120008},{"$f":"SUM('All EI'!I75,'All EI'!R75,'All EI'!AA75)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A77,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A77,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A77,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":23.869514114852002},{"$f":"SUM('All EI'!J75,'All EI'!S75,'All EI'!AB75)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A77,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A77,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A77,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":4.7394637540220028},{"$f":"SUM('All EI'!K75,'All EI'!T75,'All EI'!AC75)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A77,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A77,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A77,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0.25627958295000014},{"$f":"SUM('All EI'!L75,'All EI'!U75,'All EI'!AD75)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A77,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A77,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A77,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M75,'All EI'!V75,'All EI'!AE75)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A77,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A77,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A77,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":2.1038406889500019},{"$f":"SUM('All EI'!N75,'All EI'!W75,'All EI'!AF75)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A77,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A77,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A77,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":0},{"$f":"'All EI'!AG75","v":0},39.346766452894016]
["SF",2014,"Ag","Outdoor","Non-IOU",{"$f":"SUM('All EI'!F76,'All EI'!O76,'All EI'!X76)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A78,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A78,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A78,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0.34359326109900035},{"$f":"SUM('All EI'!G76,'All EI'!P76,'All EI'!Y76)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A78,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A78,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A78,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0.60763716927000055},{"$f":"SUM('All EI'!H76,'All EI'!Q76,'All EI'!Z76)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A78,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A78,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A78,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":1.6119457948800016},{"$f":"SUM('All EI'!I76,'All EI'!R76,'All EI'!AA76)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A78,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A78,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A78,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":31.222858927690005},{"$f":"SUM('All EI'!J76,'All EI'!S76,'All EI'!AB76)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A78,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A78,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A78,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":3.9402673864370024},{"$f":"SUM('All EI'!K76,'All EI'!T76,'All EI'!AC76)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A78,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A78,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A78,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":19.157771029155008},{"$f":"SUM('All EI'!L76,'All EI'!U76,'All EI'!AD76)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A78,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A78,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A78,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M76,'All EI'!V76,'All EI'!AE76)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A78,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A78,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A78,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":35.635176430980003},{"$f":"SUM('All EI'!N76,'All EI'!W76,'All EI'!AF76)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A78,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A78,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A78,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":115.30117643097999},{"$f":"'All EI'!AG76","v":0},207.82042643049101]
["SR",2014,"Ag","Outdoor","Non-IOU",{"$f":"SUM('All EI'!F79,'All EI'!O79,'All EI'!X79)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A81,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A81,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A81,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G79,'All EI'!P79,'All EI'!Y79)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A81,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A81,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A81,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H79,'All EI'!Q79,'All EI'!Z79)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A81,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A81,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A81,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":6.5321655544800068},{"$f":"SUM('All EI'!I79,'All EI'!R79,'All EI'!AA79)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A81,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A81,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A81,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":15.714419933520002},{"$f":"SUM('All EI'!J79,'All EI'!S79,'All EI'!AB79)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A81,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A81,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A81,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":2.5911203201240003},{"$f":"SUM('All EI'!K79,'All EI'!T79,'All EI'!AC79)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A81,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A81,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A81,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L79,'All EI'!U79,'All EI'!AD79)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A81,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A81,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A81,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M79,'All EI'!V79,'All EI'!AE79)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A81,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A81,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A81,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":4.6245397578372005},{"$f":"SUM('All EI'!N79,'All EI'!W79,'All EI'!AF79)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A81,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A81,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A81,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":1.5836358600000012E-3},{"$f":"'All EI'!AG79","v":0},29.463829201821209]
["SJ",2014,"Ag","Outdoor","Non-IOU",{"$f":"SUM('All EI'!F80,'All EI'!O80,'All EI'!X80)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A82,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A82,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A82,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G80,'All EI'!P80,'All EI'!Y80)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A82,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A82,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A82,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H80,'All EI'!Q80,'All EI'!Z80)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A82,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A82,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A82,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":7.5346266049200077},{"$f":"SUM('All EI'!I80,'All EI'!R80,'All EI'!AA80)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A82,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A82,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A82,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":30.917439783931599},{"$f":"SUM('All EI'!J80,'All EI'!S80,'All EI'!AB80)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A82,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A82,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A82,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":2.4310240114055999},{"$f":"SUM('All EI'!K80,'All EI'!T80,'All EI'!AC80)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A82,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A82,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A82,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":8.4460579200000075E-4},{"$f":"SUM('All EI'!L80,'All EI'!U80,'All EI'!AD80)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A82,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A82,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A82,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M80,'All EI'!V80,'All EI'!AE80)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A82,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A82,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A82,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":12.473144187360001},{"$f":"SUM('All EI'!N80,'All EI'!W80,'All EI'!AF80)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A82,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A82,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A82,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":0.57611151447999998},{"$f":"'All EI'!AG80","v":0},53.933190707889196]
["SL",2014,"Ag","Outdoor","Non-IOU",{"$f":"SUM('All EI'!F83,'All EI'!O83,'All EI'!X83)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A85,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A85,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A85,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G83,'All EI'!P83,'All EI'!Y83)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A85,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A85,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A85,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H83,'All EI'!Q83,'All EI'!Z83)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A85,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A85,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A85,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":6.3653852371500061},{"$f":"SUM('All EI'!I83,'All EI'!R83,'All EI'!AA83)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A85,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A85,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A85,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":100.77677962261002},{"$f":"SUM('All EI'!J83,'All EI'!S83,'All EI'!AB83)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A85,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A85,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A85,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":1.1447154705100007},{"$f":"SUM('All EI'!K83,'All EI'!T83,'All EI'!AC83)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A85,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A85,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A85,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L83,'All EI'!U83,'All EI'!AD83)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A85,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A85,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A85,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!M83,'All EI'!V83,'All EI'!AE83)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A85,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A85,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A85,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!N83,'All EI'!W83,'All EI'!AF83)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A85,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A85,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A85,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":494.17472807972996},{"$f":"'All EI'!AG83","v":0},602.46160841000005]
["CR",2014,"Ag","Outdoor","Non-IOU",{"$f":"SUM('All EI'!F84,'All EI'!O84,'All EI'!X84)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A86,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A86,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A86,$A$90:$A$99,0),MATCH(F$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!G84,'All EI'!P84,'All EI'!Y84)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A86,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A86,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A86,$A$90:$A$99,0),MATCH(G$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!H84,'All EI'!Q84,'All EI'!Z84)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A86,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A86,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A86,$A$90:$A$99,0),MATCH(H$6,$F$89:$N$89,0))))","v":3.5571198564000035},{"$f":"SUM('All EI'!I84,'All EI'!R84,'All EI'!AA84)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A86,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A86,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A86,$A$90:$A$99,0),MATCH(I$6,$F$89:$N$89,0))))","v":17.46320239436},{"$f":"SUM('All EI'!J84,'All EI'!S84,'All EI'!AB84)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A86,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A86,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A86,$A$90:$A$99,0),MATCH(J$6,$F$89:$N$89,0))))","v":8.3557572400000009E-3},{"$f":"SUM('All EI'!K84,'All EI'!T84,'All EI'!AC84)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A86,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A86,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A86,$A$90:$A$99,0),MATCH(K$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!L84,'All EI'!U84,'All EI'!AD84)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A86,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A86,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A86,$A$90:$A$99,0),MATCH(L$6,$F$89:$N$89,0))))","v":0.82982519064000071},{"$f":"SUM('All EI'!M84,'All EI'!V84,'All EI'!AE84)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A86,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A86,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A86,$A$90:$A$99,0),MATCH(M$6,$F$89:$N$89,0))))","v":0},{"$f":"SUM('All EI'!N84,'All EI'!W84,'All EI'!AF84)*(IF(ISBLANK(INDEX(Inputs!$E$123:$M$132,MATCH($A86,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))),INDEX($F$90:$N$99,MATCH($A86,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0)),INDEX(Inputs!$E$123:$M$132,MATCH($A86,$A$90:$A$99,0),MATCH(N$6,$F$89:$N$89,0))))","v":62.566780601360009},{"$f":"'All EI'!AG84","v":0},84.425283800000017]
["Region",null,null,null,null,{"$f":"SupplyTypes","v":"Seawater Desal"},"Brackish Desal","Recycled Water","Groundwater","Local Deliveries","Local Imported Deliveries","CRA","CVP and Other Federal Deliveries","SWP",{"$f":"Reference!N15","v":0},"check = 100%"]
["NC",null,null,null,null,0,0,0.20399999999999999,0.28839999999999999,0.27739999999999998,1.4999999999999999E-2,0,0.215,0,null,{"$f":"SUM(F90:N90)","v":0.99979999999999991}]
["SC",null,null,null,null,0,1.728E-2,9.9750000000000005E-2,0.31,3.6999999999999998E-2,5.0999999999999997E-2,0.21099999999999999,2E-3,0.27200000000000002,null,1.00003]
["SR",null,null,null,null,0,0,0.20200000000000001,0.19800000000000001,0.31009999999999999,0,0,0.28803000000000001,1.5E-3,null,0.99962999999999991]
["SJ",null,null,null,null,0,0,0.23300000000000001,0.30958999999999998,0.29093999999999998,8.0000000000000004E-4,0,0.16400000000000001,2E-3,null,1.0003299999999999]
["TL",null,null,null,null,0,0,0.11600000000000001,0.496,0.16200000000000001,1E-3,0,0.1497,7.5700000000000003E-2,null,1.0004000000000002]
["NL",null,null,null,null,0,0,0.34100000000000003,0.22,0.439,0,0,0,0,null,1]
["SL",null,null,null,null,0,0,0.155,0.63700000000000001,6.7000000000000004E-2,0,0,0,0.14099999999999999,null,1]
["CR",null,null,null,null,0,0,0.11,8.8999999999999996E-2,1E-3,0,0.78600000000000003,0,1.4E-2,null,1]
[null,null,null,null,null,"Source: Navigant Analysis based on DWR Historical (2014)"]

{"sheet":"Reference","index":28,"n_rows":36,"n_cols":25,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["Conversions"]
[]
[1,"Unit","=","#","Equivalent Unit","Source"]
[1,"MG","=",{"$f":"1000000/325851","v":3.0688873135267345},"AF","Engineering constant"]
[1,"MG","=",1000000,"gallons","Engineering constant"]
[1,"MWh","=",1000,"kWh","Engineering constant"]
[1,"m^3","=",264,"gallons","Engineering constant"]
[]
["Data Dropdowns"]
[]
[null,"# of Options","Name",null,null,null,null,null,null,null,null,null,null,null,null,"Region","Available Supplies"]
[null,10,"Region",null,"NC","SF","CC","SC","SR","SJ","TL","NL","SL","CR",null,"NC","Seawater Desal","Brackish Desal","Recycled Water","Groundwater","Local Deliveries","Local Imported Deliveries","CVP and Other Federal Deliveries"]
[null,2,"Time Horizon",null,"Short","Long",null,null,null,null,null,null,null,null,null,"SF","Seawater Desal","Brackish Desal","Recycled Water","Groundwater","Local Deliveries","Local Imported Deliveries","CVP and Other Federal Deliveries","SWP"]
[null,4,"Water System Component",null,"Supply","Treatment","Distribution","WW Systems",null,null,null,null,null,null,null,"CC","Seawater Desal","Brackish Desal","Recycled Water","Groundwater","Local Deliveries","CVP and Other Federal Deliveries","SWP"]
[null,9,"Supply Type",null,"Seawater Desal","Brackish Desal","Recycled Water","Groundwater","Local Deliveries","Local Imported Deliveries","CRA","CVP and Other Federal Deliveries","SWP",null,null,"SC","Seawater Desal","Brackish Desal","Recycled Water","Groundwater","Local Deliveries","Local Imported Deliveries","CRA","CVP and Other Federal Deliveries","SWP"]
[null,2,"Water Sector",null,"Urban","Ag",null,null,null,null,null,null,null,null,null,"SR","Seawater Desal","Brackish Desal","Recycled Water","Groundwater","Local Deliveries","CVP and Other Federal Deliveries","SWP"]
[null,2,"Water Use",null,"Indoor","Outdoor",null,null,null,null,null,null,null,null,null,"SJ","Seawater Desal","Brackish Desal","Recycled Water","Groundwater","Local Deliveries","CVP and Other Federal Deliveries","SWP"]
[null,3,"Topography",null,"Flat","Moderate","Hilly",null,null,null,null,null,null,null,null,"TL","Seawater Desal","Brackish Desal","Recycled Water","Groundwater","Local Deliveries","CVP and Other Federal Deliveries","SWP"]
[null,3,"Electric IOU",null,"SCE","PG&E","SDG&E",null,null,null,null,null,null,null,null,"NL","Seawater Desal","Brackish Desal","Recycled Water","Groundwater","Local Deliveries"]
[null,3,"Gas IOU",null,"SCG","PG&E","SDG&E",null,null,null,null,null,null,null,null,"SL","Seawater Desal","Brackish Desal","Recycled Water","Groundwater","Local Deliveries","SWP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CR","Seawater Desal","Brackish Desal","Recycled Water","Groundwater","Local Deliveries","CRA","SWP"]
[]
["Data Sources"]
[]
[null,"Reference","Title",null,null,null,null,null,null,null,"Link / File name"]
[null,"PacInst (2013)","Key Issues in Seawater Desalination in California: Energy and Greenhouse Gas Emissions (2013)",null,null,null,null,null,null,null,"http://pacinst.org/publication/energy-and-greenhouse-gas-emissions-of-seawater-desalination-in-california/"]
[null,"Study 1 (2010)","Study 1: Statewide and Regional Water-Energy Relationship (2010)",null,null,null,null,null,null,null,"Water Energy Model v75 Report Output (Excel)"]
[null,"USGS (2013)","A million gallons of water -- How much is it? (2013)",null,null,null,null,null,null,null,"http://ga.water.usgs.gov/edu/mgd.html"]
[null,"DWR (2014)","Water Plan Data",null,null,null,null,null,null,null,"Energy Intensity Table_UPDATEnewfinal_5_14_2014 (Excel)"]
[null,"Study 2 (2010)","Study 2: Water Agency and Function Component Study and Embedded Energy-Water Load Profiles",null,null,null,null,null,null,null,"ftp://ftp.cpuc.ca.gov/gopher-data/energy%20efficiency/Water%20Studies%202/Study%202%20-%20FINAL.pdf"]
[null,"E3 Electric (2013)","Electricity Avoided Cost Model (10/28/2013)",null,null,null,null,null,null,null,"E3NEMAvoidedCostModel (Excel)"]
[null,"E3 Gas (2011)","Natural Gas Avoided Cost (6/30/2011)",null,null,null,null,null,null,null,"gasModel9_6-30-11 (Excel)"]
[null,"CSA (2012)","On-Site Water Generation: An Analysis of Options and Case Study",null,null,null,null,null,null,null,"http://sustainca.org/sites/default/files/On-Site_Water_Generation-Final_Report.pdf"]
[null,"WESim (2012)","Implications of Future Water Supply Sources for Energy Demands",null,null,null,null,null,null,null,"report19 (Pdf)"]
[null,"CUWCC (2007)","CUWCC Environmental Benefits Model",null,null,null,null,null,null,null,"CUWCC Env Benefits Model FINAL (Excel)"]
[null,"DWR Historical (2014)","Historical Regional Supply Distributions",null,null,null,null,null,null,null,"Supply_2001-2010_percentages_withAverages (Excel)"]